AlphaMadera's AlphaVal page computes Cadeler A/S's fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it 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 is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value CDLR?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come 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

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong

Trading 72.3% below fair value

Current Price $21.58

Bear Case $62.33 188.8% upside ($62.33 - $21.58) / $21.58 = 188.8% $3.46 × 18x P/E

Fair Value $77.91 261.0% upside ($77.91 - $21.58) / $21.58 = 261.0% $3.46 × 22x P/E

Bull Case $93.49 333.2% upside ($93.49 - $21.58) / $21.58 = 333.2% $3.46 × 27x P/E

Adjust Assumptions

P/E Multiple

22.5x

Adjusted EPS

3.46$

Key Value Driver

Normalized P/E multiple (22x base case)

Implied Market Multiple 6.2x

Plain-Language Summary

Applying a 22x P/E to adjusted EPS of $3.46, the base-case value is $77.91 per share.

Warnings

ℹ Financial statements were converted from EUR into USD using EURUSD at 1.1384 USD per EUR.

Key Risks

Growth DCF inappropriate — terminal value assumptions dominate
EV/EBITDA misleading for regulated businesses where capex is mandated
Regulatory risk is a fat tail not visible in normal multiples