EN DE

Cambi ASA (CAMBI) Fair Value & Analysis

Industrials · NO · Market cap 3.4B NOK

CA Cambi ASA CAMBI · OL
Pricekr 21.90
Fair Valuekr 13.86
Upside-36.7%
Quality73/100
Watch Cambi ASA for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.4% net margin
Low debt · generates free cash flow
1.46% dividend yield
Mixed vs. peers (7/14)
Wide moat 69/100
Evidence: High Range kr 10.64 – kr 17.46 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Share price +5.8% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (kr 17.46). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 22.50 kr 3.80 Fair Value kr 13.86 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range kr 3.80 – kr 22.50 · fair‑value band kr 10.64 – kr 17.46 · the kr 21.90 price screens above the kr 13.86 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cambi ASA (CAMBI) currently trades at kr 21.90, while our model-based Fair Value estimate is kr 13.86, implying the stock looks roughly 36.7% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Cambi ASA generated revenue of 1.0B NOK at a net margin of 13.4%. Revenue declined 20.6% year over year. It earns a return on equity of 30.1%. The balance sheet holds a net cash position of 155M NOK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 10.64 (bear case) to kr 17.46 (bull case); at kr 21.90, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 4% below its 52-week high and 48% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -37%, CAMBI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF kr 23.96 kr 46.12 kr 81.20 80
Residual Income kr 4.68 kr 5.56 kr 16.03 76
Rev-Margin DCF kr 14.49 kr 23.28 kr 35.75 74
All 26 models by family
DCF Models
FCF DCF kr 24.77 kr 42.22 kr 86.38 38
Owner Earnings kr 14.03 kr 26.94 kr 51.48 31
5Y Revenue Exit kr 14.49 kr 23.36 kr 35.78 39
5Y EBITDA Exit kr 15.25 kr 25.07 kr 37.98 41
5Y P/E Exit kr 17.28 kr 29.77 kr 44.90 38
10Y Revenue Exit kr 17.37 kr 27.55 kr 42.72 36
10Y EBITDA Exit kr 18.17 kr 28.85 kr 45.97 37
10Y P/E Exit kr 19.55 kr 32.34 kr 52.19 35
Earnings-Based
Graham-Dodd kr 5.50 kr 34.09 kr 47.58 54
Lynch FV kr 9.79 kr 13.99 kr 18.19 50
PEG = 1.0 kr 9.79 kr 13.99 kr 18.19 46
EPV kr 7.39 kr 8.27 kr 9.04 59
Dividend Discount
Gordon GGM kr 6.59 kr 13.12 kr 19.87 70
DDM Multi-Stage kr 6.59 kr 11.34 kr 13.85 61
Multiples
P/E Multiple kr 12.75 kr 16.99 kr 21.24 63
P/S Multiple kr 10.01 kr 13.35 kr 16.69 58
P/B Multiple kr 9.80 kr 13.07 kr 16.34 55
EV/EBIT kr 12.95 kr 16.66 kr 20.38 53
EV/EBITDA kr 11.47 kr 14.69 kr 17.92 54
EV/Revenue kr 9.76 kr 13.17 kr 16.58 43
Asset-Based
NCAV (Graham) kr 1.45 kr 1.95 kr 2.90 50
Growth DCF
Growth DCF kr 23.96 kr 46.12 kr 81.20 80
Rev-Margin DCF kr 14.49 kr 23.28 kr 35.75 74
Economic Profit
Residual Income kr 4.68 kr 5.56 kr 16.03 76
ROIC Compounder kr 8.11 kr 9.99 kr 12.27 72
Growth Earnings
Growth-Adj P/E kr 14.04 kr 20.06 kr 26.08 68

Widest divergence: DCF Models (kr 27.55) versus Asset-Based (kr 1.95). Highest evidence: Growth DCF (80).

Notify me when CAMBI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.0B NOK
Revenue growth (YoY) -20.6%
Net margin 13.4%
Return on equity 30.1%
Free cash flow 264M NOK FY2025
P/E ratio 25.0
More key figures
Operating margin 10.5%
EPS (TTM) kr 0.8600
Dividend yield 1.4%
EPS growth (YoY) -94.8%
Net cash 155M NOK FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 75 · Market factors (momentum, volatility) 60

Profitability 85
Margins and returns on capital today
Quality Growth 17
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Cambi ASA provides thermal hydrolysis solutions for sewage sludge and organic waste management in Europe, the Americas, Asia, Africa, and Oceania. It operates in two segments, Technology and Solutions. The Technology segment engages in the research, development, manufacture, sale, and delivery of thermal hydrolysis process plants and ancillary equipment.

Full company description

Cambi ASA provides thermal hydrolysis solutions for sewage sludge and organic waste management in Europe, the Americas, Asia, Africa, and Oceania. It operates in two segments, Technology and Solutions. The Technology segment engages in the research, development, manufacture, sale, and delivery of thermal hydrolysis process plants and ancillary equipment. The Solutions segment provides upgrades, and maintenance and operations. It also specializes in biosolids and organic waste recycling; and offers soil solutions to contractors, landscapers, and municipalities. In addition, it provides sample testing, spare sparts, remote monitoring, operator training, digester ramp-up, maintenance stop support, site visit, and site management services. Cambi ASA was founded in 1989 and is headquartered in Asker, Norway. Cambi ASA is a subsidiary of Cortex AS.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cambi ASA reported revenue of kr 1.1B in FY2025 versus kr 458M in FY2021, a compound +23.6%/yr. Reported net income was kr 130M in FY2025, compounding +65.2%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.1B NOK
Latest YoY
+3.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+34.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+23.8%
Avg. growth/yr (8Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.0%
Revenue +23.6%/yr
FY21 kr 458M
FY22 kr 440M
FY23 kr 977M
FY24 kr 1.0B
FY25 kr 1.1B
Net income +65.2%/yr
FY21 kr 17.4M
FY22 −kr 11.6M
FY23 kr 184M
FY24 kr 149M
FY25 kr 130M

CAMBI screens 37% overvalued. Compare with Veralto Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Cambi ASA Fair Value". https://www.fairvalue-calculator.com/stock/CAMBI

Peer Group

Pollution & Treatment Controls · 91 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 73 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 30% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 11% · Above median
Revenue growth -21% · Bottom 25%
Dividend yield (TTM) 1.5% · Below median

Valuation Multiples vs Pollution & Treatment Controls median · lower = cheaper

P/E (TTM) 24.7× · Pricier than median
P/B 7.23× · Pricier than 75% of peers
P/S (TTM) 3.29× · Pricier than 75% of peers
P/FCF 1.3× · Cheaper than median
EV/EBITDA 18.1× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 14
PAST 100 · sector 10
HEALTH 100 · sector 95
DIVIDEND 29 · sector 37

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Pollution & Treatment Controls stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Veralto Corporation VLTO $94.21 $69.11 -27%
Zurn Elkay Water Solutions Corporation ZWS $47.63 $24.92 -48%
Canmax Technologies Co 300390 ¥57.02 ¥10.41 -82%
CECO Environmental Corp CECO $83.63 $15.19 -82%
Fujian Longking Co 600388 ¥17.58 ¥15.59 -11%
Munters Group MTRS kr 166.60 kr 16.90 -90%
China Conch Venture Holdings 0586 HK$8.83 HK$14.14 +60%
Mega Union Technology Inc 6944 1,005 TWD 539.58 TWD -46%
MayAir Technology (China) Co 688376 ¥96.57 ¥18.80 -81%
Shanghai Emperor of Cleaning Hi-Tech Co 603200 ¥38.97 ¥5.73 -85%

Compare Cambi ASA with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Cambi ASA (CAMBI) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 13.86 versus a price of kr 21.90, about −37% (overvalued).
What is the fair value of CAMBI?
Our model-based fair value for Cambi ASA is kr 13.86 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 21.90.
What is the quality score of CAMBI?
Cambi ASA has a Quality Score of 73/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Cambi ASA (CAMBI)?
Cambi ASA reported trailing-twelve-month revenue of about 1.0B NOK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of CAMBI?
The net profit margin of Cambi ASA is about 13.4%, meaning it keeps roughly 13.4% of revenue as net income. Based on the latest reported figures.
Does Cambi ASA pay a dividend?
Cambi ASA currently shows a dividend yield of about 1.39% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Cambi ASA and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.