CDLR

$23.10

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 15.00% trendline growth.
Want to create your own valuation? Create a free account.
$2,338.22

With 20% Margin of Safety (MoS):

$1,870.58
▲ 7997.73% upside
Capital Efficiency
Average Quarterly ROIC
2.88%
Cost of Capital (estimated)9%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
70
BullishWeighted across 6 signals
DCF Discount
7997.7% discount to price
100
FCF Yield
77.5% trailing FCF yield
100
ROIC vs WACC
ROIC 2.9% vs WACC 9.0% (0.3x)
16
Net Debt / FCF
0.9x net debt to FCF
82
Buybacks
Share count growing
30
FCF CAGR (5Y)
335.8% 5Y FCF CAGR (adjusted)
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Buybacks.
Narrative Score
51
Weak
Weighted across 1 driver · Last 30 daysVs 6-Month Baseline: Below Avg (29th pct)
Trend: StableConfidence: 39%Updated: 4h ago
Sources: 4 (News 4)
Drivers
4 news sentiment+0.1
Other Metrics
P/E30.1
Profit Margin50.0%
Owner Earnings$1.61b
One Dollar Premise0.00%
Debt/Equity0.94
Current Ratio1.12
PEG0.432
Free Cash Flow (in millions)
201620172018201920202021202220232024
$0$0$15-$2$290$228$300$153$1,568
How Intrinziq Estimates Fair Value

Intrinziq estimates Cadeler A/S's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Cadeler A/SIndustrials

Cadeler A/S operates as an offshore wind farm transportation and installation contractor in Denmark. It also provides wind farm maintenance, construction, decommissioning, and other tasks within the offshore industry, as well as marine and engineering services. The company owns and operates four offshore jack-up windfarm installation vessels. Cadeler A/S was incorporated in 2008 and is headquartered in Copenhagen, Denmark.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.