Subscribe

Cambi ASA (CAMBI.OL)

NOK20.60 +0.20 (+0.98%)
NO OSL Industrials Waste Management
Address Skysstasjon 11A 1383
Asker, NO
CEO Per Audun Lillebo
Website cambi.com
IPO 2021-02-09
ISIN NO0010078850

Explore sections of this company profile

Description

Headquartered in Asker, Norway, and established in 1989, Cambi ASA specializes in providing advanced solutions for the management of sewage sludge and organic waste. The company's core offerings include sophisticated thermal hydrolysis, anaerobic digestion, and biogas technologies, implemented across a global client base spanning Europe, North America, Asia, Africa, and Oceania. Beyond its primary technological provisions, Cambi offers a full spectrum of supporting services, such as continuous process monitoring and technical assistance, sample analysis, preliminary and detailed engineering studies, system installation, startup procedures, digester optimization, personnel training, both on-site and remote technical support, provision of essential spare parts, and comprehensive system upgrades or expansions.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NOK20.60 +0.20 (+0.98%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
68.0K
Beta
0.81
Float Shares
20.83M
Free Float %
13.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -4.09% +11.05% +24.12% +26.35% +20.57% +14.05% +151.19% +20.57% +37.01% +37.01%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
20.60
DCF (Unlevered) 5.53 -73.2%
DCF (Levered) 39.40 +91.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.81
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Waste Management: +4.3%
    +3.4% Q1'26: -20.6% (vs Q1'25)
  • EPS growth Waste Management: +10.8%
    -13.8% Q1'26: +50.9% (vs Q1'25)
  • FCF margin FCF growth · Waste Management: +46.5%
    +20.6% Q1'26: -3.4% (vs Q1'25)
  • EBIT margin Waste Management: +13.2%
    +13.1% Q1'26: +10.5% (vs Q1'25)
  • ROIC Waste Management: +6.2%
    +61.7% Q1'26: +32.7% (vs Q1'25)
  • Share dilution Waste Management: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Waste Management: 1.12×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.78) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5.48 Current price: 20.60
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
457.70M
est: 469.94M (-2.6%)
440.40M
est: 400.00M (+10.1%)
976.60M
est: 941.00M (+3.8%)
1.03B
est: 1.05B (-1.9%)
1.07B
est: 1.08B (-1.2%)
1.04B
1.04B – 1.04B
-3.9% YoY
1.40B
1.34B – 1.47B
+34.9% YoY
1.65B
1.63B – 1.66B
+17.5% YoY
EBITDA
29.40M
est: 61.22M (-52.0%)
7.80M
est: 52.11M (-85.0%)
249.30M
est: 122.59M (+103.4%)
229.20M
est: 149.00M (+53.8%)
158.70M
est: 153.04M (+3.7%)
147.12M
146.65M – 147.59M
-3.9% YoY
198.42M
189.11M – 207.74M
+34.9% YoY
233.08M
231.31M – 234.85M
+17.5% YoY
EBIT
20.10M
est: 49.22M (-59.2%)
-10.40M
est: 41.90M (-124.8%)
225.20M
est: 98.57M (+128.5%)
203.10M
est: 122.48M (+65.8%)
139.90M
est: 125.81M (+11.2%)
120.94M
120.56M – 121.32M
-3.9% YoY
163.11M
155.46M – 170.77M
+34.9% YoY
191.61M
190.15M – 193.06M
+17.5% YoY
Net Income
13.30M
est: 25.20M (-47.2%)
-11.60M
est: -33.61M (+65.5%)
184.10M
est: 219.24M (-16.0%)
149.30M
est: 154.88M (-3.6%)
129.50M
est: 169.36M (-23.5%)
120.61M
109.89M – 123.98M
-28.8% YoY
276.33M
274.56M – 278.11M
+129.1% YoY
357.25M
349.57M – 364.92M
+29.3% YoY
SGA
4.40M
est: 44.41M (-90.1%)
5.40M
est: 37.80M (-85.7%)
200.70M
est: 88.92M (+125.7%)
245.40M
est: 97.89M (+150.7%)
est: 100.54M (-100.0%)
96.65M
96.35M – 96.96M
-3.9% YoY
130.36M
124.24M – 136.48M
+34.9% YoY
153.13M
151.97M – 154.29M
+17.5% YoY
EPS
0.08
est: 0.16 (-47.2%)
-0.07
est: -0.21 (+65.1%)
1.15
est: 1.37 (-16.1%)
0.94
est: 0.97 (-2.8%)
0.81
est: 1.06 (-23.4%)
0.73
0.69 – 0.77
-31.0% YoY
1.73
1.72 – 1.74
+136.3% YoY
2.23
2.18 – 2.28
+29.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-05-08 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-05-07 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-05-06 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-05-05 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-05-04 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-30 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-29 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-28 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-27 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-24 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-23 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-22 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-21 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-20 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-17 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-16 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
265.97M
OE per share TTM
1.66
Owner's Yield
7.72%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
4.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.02% 133.6K 0.24%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
847.9K
Shares Outstanding
160.03M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Luis Anton Soler Rovira Chief Operating Officer 2M male
Andreas Lillebo Chief Technology Officer 2M male
Andreas Helland Lillebo Chief Technology Officer 2M male
Lars Petter Traa Chief Commercial Officer 2M male
Martine Opstad Sunde Chief of People & Culture 2M
Mats Tristan Tjemsl Chief Financial Officer (Leave of Absence) 2M male
Per Audun Lillebo Founder & CEO 2M male
Maarten Kanters Managing Director of Cambi Invest 2M male
Per Olav Collin Acting Chief Financial Officer 1M male
Peder Lillebo Managing Director of Cambi Solutions 1M male
Paul Christy Director of North America
Dragos Talvescu Senior Corporate Relations Manager male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits