Cadeler A/S
NYSE:CDLR

Watchlist Manager
Cadeler A/S Logo
Cadeler A/S
NYSE:CDLR
Watchlist
Price: 22.46 USD
Market Cap: 7B USD
Have any thoughts about
Cadeler A/S?
Write Note

Relative Value

The Relative Value of one CDLR stock under the Base Case scenario is 34.63 USD. Compared to the current market price of 22.46 USD, Cadeler A/S is Undervalued by 35%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CDLR Relative Value
Base Case
34.63 USD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
2
Median 3Y
8
Median 5Y
8.5
Industry
0.9
Forward
7.7
vs History
vs Industry
2
Median 3Y
20.8
Median 5Y
10.6
Industry
15.3
Forward
41.7
vs History
49
vs Industry
11
Median 3Y
22.8
Median 5Y
21.5
Industry
9
vs History
vs Industry
8
Median 3Y
-4.5
Median 5Y
-3.5
Industry
13.2
vs History
13
vs Industry
27
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2
vs History
35
vs Industry
2
Median 3Y
8.7
Median 5Y
9
Industry
1.1
Forward
9.6
vs History
29
vs Industry
4
Median 3Y
23.5
Median 5Y
22.7
Industry
5.2
vs History
19
vs Industry
3
Median 3Y
17.7
Median 5Y
17
Industry
9.7
Forward
20.2
vs History
vs Industry
3
Median 3Y
19.7
Median 5Y
11.8
Industry
12.4
Forward
38.3
vs History
47
vs Industry
12
Median 3Y
27.1
Median 5Y
26.7
Industry
10.1
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-4.3
Industry
12.5
vs History
29
vs Industry
18
Median 3Y
1.3
Median 5Y
1.3
Industry
0.8

Multiples Across Competitors

CDLR Competitors Multiples
Cadeler A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Cadeler A/S
NYSE:CDLR
22.2B USD 8.5 -170.3 57.7 -723.2
FR
Vinci SA
PAR:DG
57.4B EUR 0.8 12.5 6.3 9.2
IN
Larsen and Toubro Ltd
F:LTO
55.3B EUR 2 36.2 20.8 24.7
IN
Larsen & Toubro Ltd
NSE:LT
4.9T INR 2 35.9 20.7 24.6
US
Quanta Services Inc
NYSE:PWR
45.4B USD 2 56 25.7 40.8
CN
China State Construction Engineering Corp Ltd
SSE:601668
233.1B CNY 0.1 4.6 7.2 7.2
NL
Ferrovial SE
AEX:FER
29.9B EUR 3.4 39.6 31.3 48.2
ES
Ferrovial SA
MAD:FER
29.6B EUR 3.3 39.2 31.2 48.1
US
EMCOR Group Inc
NYSE:EME
21.9B USD 1.5 23.6 15.2 16.7
CA
WSP Global Inc
TSX:WSP
30.6B CAD 2 47.4 16.2 25.2
CN
China Railway Group Ltd
SSE:601390
145.2B CNY 0.1 5 10.8 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Cadeler A/S
NYSE:CDLR
Average EV/EBITDA: 22.1
57.7
139%
0.4
FR
Vinci SA
PAR:DG
6.3
6%
1
IN
Larsen and Toubro Ltd
F:LTO
20.8
20%
1
IN
Larsen & Toubro Ltd
NSE:LT
20.7
20%
1
US
Quanta Services Inc
NYSE:PWR
25.7
20%
1.3
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.2
10%
0.7
NL
Ferrovial SE
AEX:FER
31.3
19%
1.6
ES
Ferrovial SA
MAD:FER
31.2
19%
1.6
US
EMCOR Group Inc
NYSE:EME
15.2
18%
0.8
CA
WSP Global Inc
TSX:WSP
16.2
12%
1.3
CN
China Railway Group Ltd
SSE:601390
10.8
12%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Cadeler A/S
NYSE:CDLR
Average EV/EBIT: 25.6
Negative Multiple: -723.2
185%
N/A
FR
Vinci SA
PAR:DG
9.2
8%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.7
21%
1.2
IN
Larsen & Toubro Ltd
NSE:LT
24.6
21%
1.2
US
Quanta Services Inc
NYSE:PWR
40.8
23%
1.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.2
7%
1
NL
Ferrovial SE
AEX:FER
48.2
27%
1.8
ES
Ferrovial SA
MAD:FER
48.1
27%
1.8
US
EMCOR Group Inc
NYSE:EME
16.7
18%
0.9
CA
WSP Global Inc
TSX:WSP
25.2
19%
1.3
CN
China Railway Group Ltd
SSE:601390
10.8
5%
2.2