Campine - Public Comps and Valuation Multiples

Campine Overview

About Campine

Campine NV is engaged in fire retardancy and concentrates, masterbatches for plastics, PET catalysts, and lead recycling. The company has two operating segments namely Specialty Chemicals and Circular Metals. The Main activities of Specialty chemicals which hosts all businesses that serve end-markets with chemical products and derivates. The Specialty Chemicals division comprises the business units (BU’s) BU Antimony trioxide, BU FR Masterbatches, and BU recycled Polymers. Circular Metals hosts the businesses in which metals are being recovered from industrial and post-consumer waste streams. The main activity is the manufacturing of lead alloys. It generates maximum revenue from the Circular Metals segment. Geographically, its manufacturing operations are located in Belgium.

Founded

1912

HQ

Employees

264

Website

campine.com

Sectors

Environmental & Facilities Services

Financials

LTM Revenue n/a

LTM EBITDA n/a

EV

$309M

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Campine Financials

Campine has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.

In the most recent fiscal year, Campine achieved revenue of $346M and an EBITDA of $28.7M.

Campine expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Campine valuation multiples based on analyst estimates

Campine P&L

	FY 2023	FY 2024	FY 2025	LTM	NTM
Revenue	$341M	$346M	XXX	XXX	XXX
Gross Profit	$55.6M	$59.3M	XXX	XXX	XXX
Gross Margin	16%	17%	XXX	XXX	XXX
EBITDA	$27.3M	$28.7M	XXX	XXX	XXX
EBITDA Margin	8%	8%	XXX	XXX	XXX
Net Profit	$14.5M	$17.0M	XXX	XXX	XXX
Net Margin	4%	5%	XXX	XXX	XXX
Net Debt	$12.7M	$26.1M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

Campine Stock Performance

As of April 15, 2025, Campine's stock price is EUR 160 (or $172).

Campine has current market cap of EUR 240M (or $258M), and EV of EUR 287M (or $309M).

See Campine trading valuation data

Campine Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$309M	$258M	XXX	XXX	XXX	XXX	n/a

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Campine Valuation Multiples

As of April 15, 2025, Campine has market cap of $258M and EV of $309M.

Campine's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.

Analysts estimate Campine's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for Campine and 10K+ public comps

Campine Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$309M	XXX	XXX	XXX
EV/Revenue	0.9x	XXX	XXX	XXX
EV/EBITDA	10.7x	XXX	XXX	XXX
P/E	17.6x	XXX	XXX	XXX
P/E/Growth	n/a	XXX	XXX	XXX
EV/FCF	21.8x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Campine Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Campine Valuation Multiples

Campine's NTM/LTM revenue growth is n/a

Campine's revenue per employee for the last fiscal year averaged $1.3M, while opex per employee averaged $0.2M for the same period.

Over next 12 months, Campine's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .

Analysts estimate Campine's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for Campine and other 10K+ public comps

Campine Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	1%	XXX	XXX	XXX	XXX
EBITDA Margin	8%	XXX	XXX	XXX	XXX
EBITDA Growth	5%	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	n/a	XXX	XXX	XXX	XXX
Revenue per Employee	$1.3M	XXX	XXX	XXX	XXX
Opex per Employee	$0.2M	XXX	XXX	XXX	XXX
S&M Expenses to Revenue	0%	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	0%	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	0%	XXX	XXX	XXX	XXX
Opex to Revenue	15%	XXX	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry