Valuation NRC Group ASA

Stocks

Real-time Oslo Bors 16:47:31 28/08/2026 +04			5-day change	1st Jan Change
9.210 ^NOK	+2.33%		+9.88%	-2.43%

08-13	Pareto Securities raises its price target for NRC Group to 10.50 Norwegian kroner (10), reiterates buy	FW
08-13	NRC Group ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	1,553	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	-4.86%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,262	2,114	2,002
Change	-	-24.22%	-23.16%	-6.45%	65.83%	-5.15%	-6.54%	-5.32%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	19.2x	10.8x	9.06x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.87x	0.81x	0.76x
PEG	-	-0x	-0x	0x	-1x	0x	0.1x	0.5x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.23x	0.22x	0.2x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.33x	0.29x	0.26x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	5.77x	4.74x	4.14x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	11.6x	8.19x	6.86x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	8.92x	5.11x	4.64x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	11.2%	19.6%	21.6%
Dividend per Share ²	-	-	-	-	-	0.0833	0.35	0.425
Rate of return	-	-	-	-	-	0.93%	3.89%	4.72%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.4677	0.8309	0.9936
Distribution rate	-	-	-	-	-	17.8%	42.1%	42.8%
Net sales ¹	5,957	7,030	6,732	6,892	6,553	6,845	7,190	7,585
EBITDA ¹	336	335	332	102	351	392.2	445.8	483
EBIT ¹	75	112	121	-93	136	194.8	258.2	291.6
Net income ¹	-26	-363	38	-1,000	25	81.07	143.6	171.8
Net Debt ¹	892	950	761	622	752	708.7	560.7	448.2
Reference price ²	24.050	14.420	10.700	4.750	9.460	9.000	9.000	9.000
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	19.24x	0.33x	5.77x	0.93%	166M
QUANTA SERVICES, INC.	54.28x	2.48x	23.72x	0.07%	93.49B
VINCI	12.63x	1.08x	5.9x	4.63%	74.14B
LARSEN & TOUBRO LIMITED	27x	2.07x	20.31x	1.12%	58.09B
COMFORT SYSTEMS USA, INC.	33.25x	4.18x	22.67x	0.2%	56.74B
FERROVIAL N.V.	52.24x	4.2x	26.69x	1.7%	42.56B
HOCHTIEF AG	29.59x	0.73x	12.06x	2.09%	37.31B
EMCOR GROUP, INC.	23.66x	1.62x	14.9x	0.2%	34.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.19x	0.49x	7.81x	2.44%	33.44B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.51x	0.3x	5.99x	6.24%	27.23B
Average	28.06x	1.75x	14.58x	1.96%	45.74B
Weighted average by Cap.	31.79x	2.09x	16.71x	1.83%