investorscraft@gmail.com

Intrinsic ValueCadeler A/S (CDLR)

Previous Close$23.90
Intrinsic Value
Upside potential
Previous Close
$23.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cadeler A/S operates in the offshore wind energy sector, specializing in the installation and servicing of wind turbines through its fleet of advanced wind turbine installation vessels (WTIVs). The company generates revenue primarily through long-term charter contracts with wind farm developers, offering critical logistical support for the construction and maintenance of offshore wind projects. Its services are essential for the growing global demand for renewable energy infrastructure, positioning Cadeler as a key enabler of the energy transition. Cadeler distinguishes itself through its modern, high-capacity vessels capable of handling next-generation wind turbines, which are increasingly larger and more complex. The company serves a global client base, with operations concentrated in Europe and expanding into emerging offshore wind markets in Asia and North America. Its strategic partnerships with major energy firms and shipyards enhance its competitive edge in a capital-intensive industry where operational expertise and vessel availability are paramount. As governments worldwide accelerate offshore wind deployment to meet decarbonization targets, Cadeler is well-positioned to benefit from sustained demand for its specialized maritime solutions.

Revenue Profitability And Efficiency

In FY 2024, Cadeler reported revenue of $248.7 million, demonstrating robust demand for its offshore wind services. Net income stood at $65.1 million, reflecting efficient cost management and favorable charter rates. Operating cash flow of $93.1 million underscores the company’s ability to convert earnings into liquidity, though significant capital expenditures of $615.5 million highlight its ongoing fleet expansion investments.

Earnings Power And Capital Efficiency

Cadeler’s diluted EPS of $0.76 indicates solid earnings power relative to its share count. The company’s capital-intensive model requires substantial upfront investments in vessels, but its long-term contracts provide stable cash flows to support returns. The balance between growth spending and operational profitability will be critical to maintaining capital efficiency as the offshore wind market matures.

Balance Sheet And Financial Health

Cadeler’s balance sheet shows $58.5 million in cash and equivalents against total debt of $582 million, reflecting leverage tied to vessel financing. While debt levels are elevated due to fleet expansion, the company’s contracted revenue streams provide a measure of stability. Monitoring debt servicing capacity will be essential as it scales operations in a cyclical industry.

Growth Trends And Dividend Policy

Cadeler is positioned for growth as global offshore wind capacity expands, supported by regulatory tailwinds. The company has not established a dividend policy, opting to reinvest cash flows into fleet modernization and market expansion. Its capital allocation strategy prioritizes growth over shareholder payouts, aligning with industry peers in the capital-intensive renewable energy infrastructure sector.

Valuation And Market Expectations

The market likely values Cadeler on its growth potential in the offshore wind sector, with multiples reflecting expectations for rising demand. Its earnings trajectory will depend on charter rates, vessel utilization, and the timing of new project awards. Investors should weigh its cyclical exposure against long-term renewable energy adoption trends.

Strategic Advantages And Outlook

Cadeler’s strategic advantages include its modern fleet, technical expertise, and early-mover positioning in a high-barrier industry. The outlook is positive, driven by global offshore wind expansion, though competition and project timing risks persist. Successful execution of its growth strategy could solidify its role as a leading enabler of the energy transition.

Sources

Company filings, CIK 0001978867

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount