Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Cadeler A/S
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-2.5% vs price
Base Case (Median)
64.4% vs price
Bull Case (75th pct.)
178.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $72.48 | 190.4% | Medium (25%) |
| Growth Trajectory DCF | $69.57 | 178.7% | Medium (20%) |
| Graham Number | $41.04 | 64.4% | High (80%) |
| EV/EBITDA | $24.34 | -2.5% | Medium (20%) |
| Earnings Power Value | $12.74 | -48.9% | High (70%) |
Based on 5 out of 7 methods, CDLR appears fairly valued at the current price of $24.96. The base case fair value of $41.04 implies 64.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.