DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Cadeler A/S (CDLR)

Industrials | Engineering & Construction

Today's Price

$28.82

Today's Fair Value

$22.45 -22.1%

Margin of Safety

-28.37%

Projected Value (5Y)

$36.15 +25.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 45.2% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 66.81% | CAGR (5y): 68.68%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.36x)

Discount Rate