Cadeler A/S
OSE:CADLR

Watchlist Manager
Cadeler A/S Logo
Cadeler A/S
OSE:CADLR
Watchlist
Price: 50.3 NOK Market Closed
Market Cap: 17.7B NOK

Intrinsic Value

The intrinsic value of one CADLR stock under the Base Case scenario is 230.87 NOK. Compared to the current market price of 50.3 NOK, Cadeler A/S is Undervalued by 78%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CADLR Intrinsic Value
230.87 NOK
Undervaluation 78%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare CADLR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CADLR?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Cadeler A/S
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Cadeler A/S

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Healthy Operating Margin
Healthy Gross Margin
Healthy Net Margin
Sustainable 3Y Average Gross Margin
51/100
Profitability
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.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
51/100
Solvency
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

Wall Street analysts forecast CADLR stock price to rise over the next 12 months.

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.

Lowest
Price Target
37.37 NOK
26% Downside
Average
Price Target
79.15 NOK
57% Upside
Highest
Price Target
94.5 NOK
88% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Cadeler A/S
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one CADLR stock?

The intrinsic value of one CADLR stock under the Base Case scenario is 230.87 NOK.

Is CADLR stock undervalued or overvalued?

Compared to the current market price of 50.3 NOK, Cadeler A/S is Undervalued by 78%.

Back to Top