Cadeler

Cadeler set to grow with market.

Mandelman

Invested

Community Contributor

Published

22 Jul 25

Updated

28 Jul 25

Mandelman's Fair Value

NOK 155.47

67.5% undervalued

28 Jul

NOK 50.50

-26.5%

-7.0%

Author's Valuation

NOK 155.5

67.5% undervalued

Mandelman's Fair Value

Narrative

Updates0

Mandelman'sFair Value

NOK 155.5

67.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

34.94%

Construction revenue growth rate

0.21%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.20%

Calculation

€163.24m

Earnings '28

15.00x

PE Ratio '28

€2.45b

Market Cap '28

€2.45b

Market Cap '28

144.62m

No. shares '28

€16.93

Share Price '28

€16.93 Share Price '28

Discounted to 2025 @ 8.98% p.a.

€13.08

Fair Value '25

€13.08 Fair Value '25

Converted to NOK @ 11.8862 EUR/NOK Exchange Rate

NOK 155.47

Fair Value '25