|
Market Closed -
Oslo Bors
19:45:00 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 64.25 NOK | +0.66% |
|
-0.70% | +33.74% |
Company Valuation: Cadeler plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 506.8 | 720.7 | 1,304 | 1,893 | 1,426 | 2,355 | - | - |
| Change | - | 42.2% | 80.89% | 45.24% | -24.68% | 65.1% | - | - |
| Enterprise Value (EV) 1 | 577.6 | 816.6 | 1,414 | 2,417 | 2,899 | 4,382 | 4,003 | 3,638 |
| Change | - | 41.4% | 73.09% | 70.98% | 19.94% | 51.16% | -8.64% | -9.14% |
| P/E | 61x | 16.6x | 69.8x | 28.4x | 5.15x | 9.39x | 5.05x | 6.6x |
| PBR | 1.3x | 1.33x | 1.36x | 1.53x | 0.95x | 1.15x | 0.94x | 0.83x |
| PEG | - | 0x | -1x | 0x | 0x | -0.5x | 0.1x | -0.3x |
| Capitalization / Revenue | 8.32x | 6.77x | 12x | 7.6x | 2.3x | 2.4x | 1.75x | 2.01x |
| EV / Revenue | 9.48x | 7.67x | 13x | 9.71x | 4.67x | 4.47x | 2.97x | 3.1x |
| EV / EBITDA | 20.9x | 12.8x | 28.2x | 19.2x | 6.82x | 8.73x | 5.2x | 5.48x |
| EV / EBIT | 51.9x | 19.8x | 97.9x | 34.8x | 9.12x | 13.3x | 6.94x | 7.84x |
| EV / FCF | -4.35x | -4.18x | -448x | -4.63x | -3.44x | -6.1x | 9.73x | 9.14x |
| FCF Yield | -23% | -23.9% | -0.22% | -21.6% | -29% | -16.4% | 10.3% | 10.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | 0.56 |
| Rate of return | - | - | - | - | - | - | - | 9.18% |
| EPS 2 | 0.06 | 0.22 | 0.06 | 0.19 | 0.79 | 0.65 | 1.208 | 0.925 |
| Distribution rate | - | - | - | - | - | - | - | 60.5% |
| Net sales 1 | 60.94 | 106.4 | 108.6 | 249 | 620.4 | 980 | 1,348 | 1,172 |
| EBITDA 1 | 27.61 | 63.88 | 50.2 | 126 | 425.3 | 501.9 | 769.6 | 664.2 |
| EBIT 1 | 11.13 | 41.19 | 14.44 | 69.44 | 317.7 | 329 | 577 | 463.8 |
| Net income 1 | 7.451 | 35.54 | 11.5 | 65.07 | 280.2 | 239.2 | 447 | 346.5 |
| Net Debt 1 | 70.77 | 95.99 | 110 | 523.5 | 1,473 | 2,027 | 1,649 | 1,283 |
| Reference price 2 | 3.657 | 3.647 | 4.186 | 5.398 | 4.069 | 6.102 | 6.102 | 6.102 |
| Nbr of stocks (in thousands) | 138,574 | 197,600 | 311,410 | 350,743 | 350,479 | 385,884 | - | - |
| Announcement Date | 29/03/22 | 28/03/23 | 26/03/24 | 25/03/25 | 24/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.39x | 4.24x | 8.28x | -.--% | 2.37B | |
| 42.09x | 2.07x | 19.46x | 0.08% | 81.5B | |
| 12.37x | 1.05x | 5.8x | 4.71% | 68.95B | |
| 27.42x | 2.08x | 20.98x | 1.08% | 60.28B | |
| 54.67x | 4.3x | 26.89x | 1.8% | 42.44B | |
| 20.08x | 2.41x | 13.41x | 0.33% | 35.54B | |
| 25.22x | 0.63x | 10.34x | 2.46% | 30.67B | |
| 5.94x | 0.37x | 7.08x | 4.76% | 29.14B | |
| 17.65x | 1.22x | 11.04x | 0.25% | 26.64B | |
| 20.68x | 0.39x | 6.14x | 2.94% | 25.8B | |
| Average | 23.55x | 1.88x | 12.94x | 1.84% | 40.33B | |
| Weighted average by Cap. | 27.13x | 1.78x | 14.54x | 1.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CDLR Stock
- Valuation Cadeler plc
Select your edition
All financial news and data tailored to specific country editions
