investorscraft@gmail.com

Intrinsic ValueNRC Group ASA (0DSJ.L)

Previous Close£9.14
Intrinsic Value
Upside potential
Previous Close
£9.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NRC Group ASA operates as a key infrastructure player in Norway, Sweden, and Finland, specializing in rail construction, civil engineering, and environmental projects. The company’s diversified service portfolio includes groundwork, track work, electro and signaling systems, demolition, recycling, and wastewater management, positioning it as an integrated provider for critical transport and urban infrastructure. Its involvement in rail maintenance for public and metro systems underscores its role in sustaining regional mobility. NRC Group’s market position is reinforced by its ability to secure large-scale contracts, though it faces competition from established construction firms and cyclical demand tied to public infrastructure spending. The company’s focus on Scandinavia’s rail expansion and sustainability-driven projects aligns with long-term regional infrastructure priorities, but execution risks and margin pressures remain challenges in this capital-intensive sector.

Revenue Profitability And Efficiency

NRC Group reported revenue of NOK 6.89 billion for the period, but its net income was deeply negative at NOK -1 billion, reflecting operational challenges or one-time impairments. The diluted EPS of -5.82 NOK further highlights profitability struggles. Operating cash flow was marginally positive at NOK 31 million, though capital expenditures of NOK -49 million indicate ongoing investment needs, straining free cash flow generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and high capital expenditures suggest limited near-term earnings power. With operating cash flow barely covering capex, capital efficiency appears constrained. The lack of dividend payments aligns with its current focus on preserving liquidity rather than shareholder returns.

Balance Sheet And Financial Health

NRC Group holds NOK 357 million in cash against NOK 980 million in total debt, indicating a leveraged position with limited liquidity buffers. The balance sheet may face stress if profitability does not improve, though its beta of 0.325 suggests lower volatility relative to the market, potentially reflecting stable demand for infrastructure services.

Growth Trends And Dividend Policy

Growth is likely tied to public infrastructure projects in Scandinavia, but recent losses and negative EPS signal near-term headwinds. The absence of dividends reflects a conservative capital allocation strategy, prioritizing debt management and operational stability over shareholder payouts.

Valuation And Market Expectations

At a market cap of NOK 836 million, the company trades at a fraction of its revenue, implying skepticism about its turnaround potential. Investors may be pricing in execution risks and sector cyclicality, given the lack of profitability.

Strategic Advantages And Outlook

NRC Group’s specialization in rail and civil infrastructure provides niche expertise, but its outlook hinges on improving project execution and cost control. Scandinavia’s infrastructure spending could offer opportunities, but the company must address its financial health to capitalize on them.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount