AlphaMadera's AlphaVal page classifies Cadeler A/S as a Cyclical & Capital-Intensive business and values it using Normalized Earnings × Cycle Multiple, then compares the result to the current market price to flag CDLR as undervalued, fairly valued, or overvalued.

What is Cadeler A/S's fair value?

Fair value for CDLR comes from a Normalized Earnings × Cycle Multiple model -- the approach AlphaVal selected for this company's Cyclical & Capital-Intensive classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value CDLR?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. CDLR was classified as Cyclical & Capital-Intensive and is valued using Normalized Earnings × Cycle Multiple, built from CDLR's most recent reported fundamentals.

CDLR - Cadeler A/S

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $37.00 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong

Trading 63.8% above fair value

Current Price $25.11

Bear Case $11.92 52.5% downside ($11.92 - $25.11) / $25.11 = -52.5% $0.85 × 14x

Fair Value $15.33 39.0% downside ($15.33 - $25.11) / $25.11 = -39.0% $0.85 × 18x

Bull Case $18.73 25.4% downside ($18.73 - $25.11) / $25.11 = -25.4% $0.85 × 22x

Adjust Assumptions

Cycle P/E Multiple

18.0x

Normalized EPS

0.85$

Key Value Driver

Through-cycle normalized EPS ($0.85)

Terminal Value % of EV

Implied Market Multiple 29.5x

Market is pricing in (growth)

Plain-Language Summary

Using 7-year normalized EPS of $0.85 at a 18x cycle multiple, the base-case value is $15.33 per share. P/TBV cross-check: 1.5x.

Warnings

⚠ This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.

⚠ Recent profits ($3.41/share) are 300% above the mid-cycle average ($0.85). Buying based on peak profits is the most common mistake with boom-and-bust businesses.

ℹ This company has heavy ongoing investment costs. Valuation shortcuts that ignore those costs can make the stock look cheaper than it really is.

ℹ Financial statements were converted from EUR into USD using EURUSD at 1.1205 USD per EUR.

Key Risks

Standard 10-year DCF produces unreliable terminal values for cyclicals
'Cheap' P/E at cycle peak is the most common value trap — normalize first
Captive finance subsidiaries have different risk profiles from manufacturing