|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 56.85 NOK | -0.79% |
|
+3.36% | +18.34% |
| Jul. 17 | Cadeler Takes Delivery of Wind Ace, Eleventh Wind Installation Vessel | CI |
| Jul. 17 | Cadeler Receives 11th Offshore Wind Installation Ship | MT |
Company Valuation: Cadeler A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 506.8 | 720.7 | 1,304 | 1,893 | 1,426 | 1,990 | - | - |
| Change | - | 42.2% | 80.89% | 45.24% | -24.68% | 39.51% | - | - |
| Enterprise Value (EV) 1 | 577.6 | 816.6 | 1,414 | 2,417 | 2,899 | 3,386 | 3,029 | 2,715 |
| Change | - | 41.4% | 73.09% | 70.98% | 19.94% | 16.81% | -10.54% | -10.37% |
| P/E | 61x | 16.6x | 69.8x | 28.4x | 5.15x | 8.49x | 4.27x | 6.25x |
| PBR | 1.3x | 1.33x | 1.36x | 1.53x | 0.95x | 1.01x | 0.83x | 0.75x |
| PEG | - | 0x | -1x | 0x | 0x | -0.4x | 0x | -0.2x |
| Capitalization / Revenue | 8.32x | 6.77x | 12x | 7.6x | 2.3x | 2.23x | 1.63x | 2.09x |
| EV / Revenue | 9.48x | 7.67x | 13x | 9.71x | 4.67x | 3.8x | 2.47x | 2.86x |
| EV / EBITDA | 20.9x | 12.8x | 28.2x | 19.2x | 6.82x | 7.4x | 4.26x | 4.88x |
| EV / EBIT | 51.9x | 19.8x | 97.9x | 34.8x | 9.12x | 11x | 5.54x | 7.03x |
| EV / FCF | -4.35x | -4.18x | -448x | -4.63x | -3.44x | 206x | 7.25x | 6.92x |
| FCF Yield | -23% | -23.9% | -0.22% | -21.6% | -29% | 0.49% | 13.8% | 14.5% |
| Dividend per Share 2 | - | - | - | - | - | 0.29 | 0.55 | 0.56 |
| Rate of return | - | - | - | - | - | 5.63% | 10.7% | 10.9% |
| EPS 2 | 0.06 | 0.22 | 0.06 | 0.19 | 0.79 | 0.607 | 1.207 | 0.8244 |
| Distribution rate | - | - | - | - | - | 47.8% | 45.6% | 67.9% |
| Net sales 1 | 60.94 | 106.4 | 108.6 | 249 | 620.4 | 892.1 | 1,224 | 950.3 |
| EBITDA 1 | 27.61 | 63.88 | 50.2 | 126 | 425.3 | 457.5 | 711.6 | 556.1 |
| EBIT 1 | 11.13 | 41.19 | 14.44 | 69.44 | 317.7 | 306.9 | 546.5 | 386.1 |
| Net income 1 | 7.451 | 35.54 | 11.5 | 65.07 | 280.2 | 226.2 | 454.5 | 312.1 |
| Net Debt 1 | 70.77 | 95.99 | 110 | 523.5 | 1,473 | 1,396 | 1,040 | 725.4 |
| Reference price 2 | 3.657 | 3.647 | 4.186 | 5.398 | 4.069 | 5.155 | 5.155 | 5.155 |
| Nbr of stocks (in thousands) | 138,574 | 197,600 | 311,410 | 350,743 | 350,479 | 385,963 | - | - |
| Announcement Date | 3/29/22 | 3/28/23 | 3/26/24 | 3/25/25 | 3/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.54x | 3.81x | 7.42x | 5.6% | 2.29B | |
| 13.23x | 1.26x | 5.62x | 1.81% | 1.42B | |
| -24.4x | 0.67x | -7.29x | -.--% | 1.09B | |
| 14.25x | 2.95x | 11.93x | 2.55% | 671M | |
| 20.21x | 1.87x | 11.9x | 0.05% | 465M | |
| Average | 6.37x | 2.11x | 5.92x | 2% | 1.19B | |
| Weighted average by Cap. | 5.14x | 2.37x | 5.14x | 2.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CADLR Stock
- Valuation Cadeler A/S
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
