Valuation Cadeler A/S

Equities

Market Closed - Oslo Bors Other stock markets 10:45:00 2025-06-20 am EDT			5-day change	1st Jan Change
52.70 ^NOK	+0.67%		-1.95%	-17.27%

May. 26	Cadeler Kicks Off Share Buyback Program	MT
May. 26	Cadeler Initiates Share Buy-Back Programme	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	267.7	506.8	720.7	1,304	1,893	1,583	-	-
Change	-	89.34%	42.2%	80.89%	45.24%	-16.37%	-	-
Enterprise Value (EV) ¹	283.7	577.6	816.6	1,414	2,417	2,809	2,760	2,491
Change	-	103.58%	41.4%	73.09%	70.98%	16.22%	-1.76%	-9.72%
P/E ratio	-2.23x	61x	16.6x	69.8x	28.4x	10.1x	5.13x	3.42x
PBR	1.11x	1.3x	1.33x	1.36x	1.53x	1.15x	0.96x	0.77x
PEG	-	-1x	0x	-1x	0x	0x	0.1x	0.1x
Capitalization / Revenue	13.7x	8.32x	6.77x	12x	7.6x	3.21x	1.73x	1.49x
EV / Revenue	14.5x	9.48x	7.67x	13x	9.71x	5.69x	3.02x	2.34x
EV / EBITDA	-13.9x	20.9x	12.8x	28.2x	19.2x	9.54x	5.3x	3.54x
EV / EBIT	-7.9x	51.9x	19.8x	97.9x	34.8x	13.7x	6.96x	4.45x
EV / FCF	-1.07x	-4.35x	-4.18x	-448x	-4.63x	-4.22x	15.2x	6.72x
FCF Yield	-93.7%	-23%	-23.9%	-0.22%	-21.6%	-23.7%	6.57%	14.9%
Dividend per Share ²	-	-	-	-	-	0.25	0.1267	0.345
Rate of return	-	-	-	-	-	5.53%	2.8%	7.64%
EPS ²	-1.04	0.06	0.22	0.06	0.19	0.4492	0.8801	1.319
Distribution rate	-	-	-	-	-	55.7%	14.4%	26.2%
Net sales ¹	19.5	60.94	106.4	108.6	249	493.8	914.8	1,066
EBITDA ¹	-20.43	27.61	63.88	50.2	126	294.5	520.2	702.8
EBIT ¹	-35.91	11.13	41.19	14.44	69.44	204.3	396.8	560.1
Net income ¹	-27.03	7.451	35.54	11.5	65.07	156.9	308	462.1
Net Debt ¹	16.04	70.77	95.99	110	523.5	1,226	1,176	908.1
Reference price ²	2.316	3.657	3.647	4.186	5.398	4.518	4.518	4.518
Nbr of stocks (in thousands)	115,574	138,574	197,600	311,410	350,743	350,479	-	-
Announcement Date	4/6/21	3/29/22	3/28/23	3/26/24	3/25/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CADELER A/S	10.06x	5.69x	9.54x	5.53%	1.83B
CHINA ENERGY ENGINEERING CORPORATION LIMITED	4.41x	-	-	3.09%	11.23B
THYSSENKRUPP NUCERA AG & CO. KGAA	131.06x	0.63x	90.3x	-.--%	1.37B
STERLING AND WILSON RENEWABLE ENERGY LIMITED	71.49x	-	-	-	848M
FUJIAN YONGFU POWER ENGINEERING CO.,LTD.	36.97x	-	-	-	578M
SUWEN ELECTRIC ENERGY TECHNOLOGY CO.,LTD.	12.59x	0.78x	6.41x	1.86%	486M
WEST HOLDINGS CORPORATION	7.96x	1.86x	6.91x	4.51%	429M
NYAB	17.19x	0.69x	9.09x	2.9%	414M
SHANGHAI NENGHUI TECHNOLOGY CO.,LTD.	38.69x	-	-	-	394M
Average	36.71x	1.93x	24.45x	2.98%	1.95B
Weighted average by Cap.	20.53x	2.81x	33.31x	3.1%