Cadeler A/S
NYSE:CDLR

Watchlist Manager
Cadeler A/S Logo
Cadeler A/S
NYSE:CDLR
Watchlist
Price: 20.5 USD 0.74% Market Closed
Market Cap: 6.4B USD

Relative Value

The Relative Value of one CDLR stock under the Base Case scenario is hidden USD. Compared to the current market price of 20.5 USD, Cadeler A/S is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CDLR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
4
Median 3Y
6.8
Median 5Y
7.9
Industry
1
Forward
2.5
vs History
58
vs Industry
2
Median 3Y
11.5
Median 5Y
10.7
Industry
15.9
Forward
5.7
vs History
82
vs Industry
15
Median 3Y
20.9
Median 5Y
17.1
Industry
9.1
vs History
11
vs Industry
8
Median 3Y
-7.8
Median 5Y
-3.5
Industry
14.9
vs History
88
vs Industry
34
Median 3Y
1.3
Median 5Y
1.4
Industry
1.3
vs History
92
vs Industry
4
Median 3Y
7.8
Median 5Y
8.5
Industry
1.2
Forward
4.5
vs History
82
vs Industry
5
Median 3Y
14.9
Median 5Y
16.8
Industry
5.6
vs History
77
vs Industry
5
Median 3Y
13.2
Median 5Y
14.2
Industry
10
Forward
6.7
vs History
58
vs Industry
3
Median 3Y
12.6
Median 5Y
11.8
Industry
12.8
Forward
9.6
vs History
82
vs Industry
13
Median 3Y
23.4
Median 5Y
22.3
Industry
10.5
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-3.9
Industry
13
vs History
93
vs Industry
25
Median 3Y
1.3
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

CDLR Competitors Multiples
Cadeler A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Cadeler A/S
NYSE:CDLR
17.8B USD 2.2 5.1 6.4 8.4
FR
Vinci SA
PAR:DG
67.7B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
63B USD 2.3 61.9 28.4 44.6
IN
Larsen & Toubro Ltd
NSE:LT
5.5T INR 2 33.8 21.3 25.1
IN
Larsen and Toubro Ltd
F:LTO
51.9B EUR 2 33.3 21 24.8
NL
Ferrovial SE
AEX:FER
40.9B EUR 4.5 12.6 37.9 56.7
ES
Ferrovial SA
MAD:FER
40.9B EUR 4.5 12.6 37.9 56.7
US
Comfort Systems USA Inc
NYSE:FIX
35.6B USD 4.3 42.5 27.9 31.4
DE
Hochtief AG
XETRA:HOT
26.7B EUR 0.7 31.3 13.7 20.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
214B CNY 0.1 4.9 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
28.9B USD 1.8 25.6 16.6 18.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Cadeler A/S
NYSE:CDLR
Average EV/EBITDA: 20.8
6.4
82%
0.1
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
28.4
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.3
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
21
18%
1.2
NL
Ferrovial SE
AEX:FER
37.9
9%
4.2
ES
Ferrovial SA
MAD:FER
37.9
9%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
27.9
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
13.7
5%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.6
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Cadeler A/S
NYSE:CDLR
Average EV/EBIT: 27.9
8.4
104%
0.1
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
44.6
23%
1.9
IN
Larsen & Toubro Ltd
NSE:LT
25.1
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.8
21%
1.2
NL
Ferrovial SE
AEX:FER
56.7
13%
4.4
ES
Ferrovial SA
MAD:FER
56.7
13%
4.4
US
Comfort Systems USA Inc
NYSE:FIX
31.4
26%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.2
6%
3.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
US
EMCOR Group Inc
NYSE:EME
18.5
11%
1.7