Valuation NRC Group ASA

Stocks

Market Closed - Oslo Bors 18:45:00 30/10/2026 +03			5-day change	1st Jan Change
9.790 ^NOK	-1.31%		+2.94%	+3.49%

10-21	Pareto Securities raises target price for NRC Group to NOK 12.50 (10.50), reiterates Buy	FW
10-14	NRC Group, GRK Infra Units Land EUR14 Million Expansion in Finland's Tramway Project	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	1,690	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	3.49%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,403	2,272	2,134
Change	-	-24.22%	-23.16%	-6.45%	65.83%	0.77%	-5.45%	-6.06%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	22.2x	11.7x	9.69x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.94x	0.89x	0.83x
PEG	-	-0x	-0x	0x	-1x	0x	0.1x	0.5x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.25x	0.24x	0.23x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.36x	0.32x	0.29x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	6.22x	5.1x	4.41x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	12.7x	8.77x	7.23x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	9.79x	5.62x	4.87x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	10.2%	17.8%	20.5%
Dividend per Share ²	-	-	-	-	-	0.1333	0.35	0.425
Rate of return	-	-	-	-	-	1.36%	3.58%	4.34%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.4414	0.8339	1.011
Distribution rate	-	-	-	-	-	30.2%	42%	42%
Net sales ¹	5,957	7,030	6,732	6,892	6,553	6,734	7,021	7,365
EBITDA ¹	336	335	332	102	351	386.3	445.8	484.3
EBIT ¹	75	112	121	-93	136	189	259.1	295.3
Net income ¹	-26	-363	38	-1,000	25	76.27	144	175.1
Net Debt ¹	892	950	761	622	752	713.3	582.4	444.8
Reference price ²	24.050	14.420	10.700	4.750	9.460	9.790	9.790	9.790
Nbr of stocks (in thousands)	72,672	72,838	72,536	171,798	172,597	172,597	-	-
Announcement Date	2/16/22 A	2/21/23 A	2/27/24 A	2/12/25 A	2/17/26 A	-	-	-

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	22.18x	0.36x	6.22x	1.36%	184M
QUANTA SERVICES, INC.	48.46x	2.36x	22.8x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.67x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6.41x	0.34x	5.79x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	25.90x	1.56x	13.20x	2.02%	41.76B
Weighted average by Cap.	29.09x	1.86x	15.39x	1.89%