|
Market Closed -
Oslo Bors
18:45:00 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 24.50 NOK | +1.66% |
|
0.00% | +49.39% |
| 09-09 | Cambi Lands Contract to Supply Thermal Hydrolysis Process Systems in Egypt | MT |
| 09-09 | Cambi Enters Egypt with A Major Contract in Alexandria | CI |
Company Valuation: Cambi ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,489 | 821.4 | 2,848 | 2,320 | 2,624 | 3,921 | - | - |
| Change | - | -44.82% | 246.79% | -18.54% | 13.1% | 49.39% | - | - |
| Enterprise Value (EV) 1 | 1,220 | 553.9 | 2,501 | 2,166 | 2,336 | 3,633 | 3,541 | 3,334 |
| Change | - | -54.6% | 351.55% | -13.41% | 7.88% | 55.51% | -2.53% | -5.86% |
| P/E | 133x | - | - | - | - | 35x | 14.2x | 10.9x |
| PBR | - | - | - | - | 5.6x | 8.07x | 5.85x | 4.21x |
| PEG | - | - | - | - | - | - | 0x | 0.4x |
| Capitalization / Revenue | 3.25x | 1.87x | 2.92x | 2.25x | 2.46x | 3.81x | 2.81x | 2.39x |
| EV / Revenue | 2.66x | 1.26x | 2.56x | 2.1x | 2.19x | 3.53x | 2.54x | 2.03x |
| EV / EBITDA | 31x | 205x | 10x | 9.59x | 14.7x | 24.3x | 10.1x | 7.06x |
| EV / EBIT | 39.7x | -35.5x | 11.1x | 10.8x | 16.7x | 27.2x | 10.5x | 7.28x |
| EV / FCF | -5.73x | 5.75x | 12.9x | -58.1x | 8.82x | 55.1x | 24.3x | 11.2x |
| FCF Yield | -17.4% | 17.4% | 7.74% | -1.72% | 11.3% | 1.82% | 4.12% | 8.91% |
| Dividend per Share 2 | - | - | 0.75 | - | 0.75 | 0.74 | 0.225 | 0.625 |
| Rate of return | - | - | 4.21% | - | 4.57% | 3.02% | 0.92% | 2.55% |
| EPS 2 | 0.07 | - | - | - | - | 0.7005 | 1.721 | 2.257 |
| Distribution rate | - | - | - | - | - | 106% | 13.1% | 27.7% |
| Net sales 1 | 458.3 | 440.3 | 976.6 | 1,033 | 1,068 | 1,030 | 1,394 | 1,644 |
| EBITDA 1 | 39.4 | 2.7 | 249.3 | 225.7 | 158.7 | 149.5 | 351.3 | 472.4 |
| EBIT 1 | 30.7 | -15.6 | 225.1 | 199.6 | 139.9 | 133.8 | 337.1 | 457.7 |
| Net income 1 | 17.5 | -12.7 | 185.2 | 149.3 | 129.5 | 111.6 | 275.4 | 361 |
| Net Debt 1 | -268.6 | -267.5 | -347.4 | -154.8 | -288.1 | -287.3 | -379.4 | -586.7 |
| Reference price 2 | 9.30 | 5.19 | 17.80 | 14.50 | 16.40 | 24.50 | 24.50 | 24.50 |
| Nbr of stocks (in thousands) | 160,074 | 158,263 | 160,026 | 160,026 | 160,026 | 160,026 | - | - |
| Announcement Date | 08/03/22 | 07/03/23 | 07/03/24 | 03/03/25 | 25/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.4x | 3.46x | 23.88x | 3.07% | 405M | |
| 14.97x | 5.42x | 9.19x | 3.31% | 18.17B | |
| 14.52x | 7.48x | 12.49x | 3.96% | 13.73B | |
| 19.64x | 6.64x | 13.36x | 4.25% | 12.22B | |
| 18.11x | 8.22x | 14.42x | 3.55% | 11.28B | |
| 22.26x | - | - | 2.54% | 3.27B | |
| 9.75x | - | - | - | 3.11B | |
| 10.42x | - | - | - | 2.96B | |
| 18x | - | - | 2.91% | 2.84B | |
| 19.41x | 5.19x | 12.56x | 6.69% | 2.81B | |
| Average | 18.15x | 6.07x | 14.32x | 3.79% | 7.08B | |
| Weighted average by Cap. | 16.52x | 6.67x | 12.10x | 3.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CAMBI Stock
- Valuation Cambi ASA
Select your edition
All financial news and data tailored to specific country editions
