
Cadeler A/S
OSE:CADLR

Intrinsic Value
The intrinsic value of one
CADLR
stock under the Base Case scenario is
227.9
NOK.
Compared to the current market price of 52 NOK,
Cadeler A/S
is
Undervalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cadeler A/S
Fundamental Analysis


Revenue & Expenses Breakdown
Cadeler A/S
Balance Sheet Decomposition
Cadeler A/S
Current Assets | 242m |
Cash & Short-Term Investments | 94.1m |
Receivables | 129.9m |
Other Current Assets | 18m |
Non-Current Assets | 2.2B |
Long-Term Investments | 1.1m |
PP&E | 2.2B |
Intangibles | 18.6m |
Other Non-Current Assets | 2.9m |
Free Cash Flow Analysis
Cadeler A/S
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Cadeler A/S
Revenue
|
394.8m
EUR
|
Cost of Revenue
|
-201.9m
EUR
|
Gross Profit
|
192.9m
EUR
|
Operating Expenses
|
-85.4m
EUR
|
Operating Income
|
107.5m
EUR
|
Other Expenses
|
-12.9m
EUR
|
Net Income
|
94.5m
EUR
|
CADLR Profitability Score
Profitability Due Diligence
Cadeler A/S's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Cadeler A/S's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
CADLR Solvency Score
Solvency Due Diligence
Cadeler A/S's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Cadeler A/S's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CADLR Price Targets Summary
Cadeler A/S
According to Wall Street analysts, the average 1-year price target for
CADLR
is 79.15 NOK
with a low forecast of 37.37 NOK and a high forecast of 94.5 NOK.
Dividends
Current shareholder yield for CADLR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CADLR
stock under the Base Case scenario is
227.9
NOK.
Compared to the current market price of 52 NOK,
Cadeler A/S
is
Undervalued by 77%.