Valuation NRC Group ASA

Stocks

Real-time Oslo Bors Other stock markets 11:41:12 03/08/2026 +04			5-day change	1st Jan Change
7.800 ^NOK	+0.78%		-2.50%	-17.55%

06-12	Citadel is no longer a public short seller in NRC Group	FW
06-11	NRC Group Wins SEK121 Million Rail Contract in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,748	1,050	776.1	816	1,633	1,336	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	-18.18%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,078	1,953	1,866
Change	-	-24.22%	-23.16%	-6.45%	65.83%	-12.86%	-6.05%	-4.43%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	14.2x	9.75x	8.18x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.74x	0.69x	0.65x
PEG	-	-0x	-0x	0x	-1x	0x	0.2x	0.4x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.19x	0.18x	0.17x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.3x	0.27x	0.24x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	5.19x	4.39x	3.89x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	10.2x	7.71x	6.57x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	9.76x	4.8x	4.39x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	10.2%	20.8%	22.8%
Dividend per Share ²	-	-	-	-	-	0.0833	0.39	0.41
Rate of return	-	-	-	-	-	1.08%	5.04%	5.3%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.5442	0.7936	0.9461
Distribution rate	-	-	-	-	-	15.3%	49.1%	43.3%
Net sales ¹	5,957	7,030	6,732	6,892	6,553	6,906	7,273	7,649
EBITDA ¹	336	335	332	102	351	400.4	444.9	479.4
EBIT ¹	75	112	121	-93	136	203.1	253.2	284
Net income ¹	-26	-363	38	-1,000	25	93.97	137	163.7
Net Debt ¹	892	950	761	622	752	742.3	616.6	530.2
Reference price ²	24.050	14.420	10.700	4.750	9.460	7.740	7.740	7.740
Nbr of stocks (in thousands)	72,672	72,838	72,536	171,798	172,597	172,597	-	-
Announcement Date	16/02/22	21/02/23	27/02/24	12/02/25	17/02/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NRC GROUP ASA	14.22x	0.3x	5.19x	1.08%	141M
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
VINCI	13.51x	1.13x	6.21x	4.33%	78.12B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.17%	56.76B
FERROVIAL N.V.	53.87x	4.61x	29x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.66x	15.29x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.78x	0.53x	8.25x	2.27%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
Average	29.05x	1.85x	15.20x	1.87%	48.06B
Weighted average by Cap.	34.03x	2.24x	17.67x	1.72%