COPEC.SN Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026	Q4 '25 31.12.2025
Market & Enterprise Value
Market Cap	8.87T EUR	7.48T EUR	8.32T EUR	9.18T EUR
Enterprise Value	8.88T EUR	7.49T EUR	8.33T EUR	9.19T EUR
Valuation Multiples
Trailing P/E	10.97x	7,838.65x	11,210.06x	13,523.4x
Forward P/E	11.16x	--	--	--
Price to Sales	275.77x	301.45x	365.94x	411.7x
Price to Book	596x	502.58x	569.54x	640.93x
EV/Revenue	276.14x	301.89x	366.38x	412.15x
EV/EBITDA	3,280.25x	3,520.54x	4,629.73x	5,490.33x
Price to FCF (P/FCF)	--	--	52,070.96x	--
EV/FCF	--	--	52,132.74x	--
FCF Yield	-0.01%	-0.01%	0%	-0%