CORZ 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	4.95B EUR	8.18B EUR	4.74B EUR	4.58B EUR
Enterprise Value	7.57B EUR	10.71B EUR	5.79B EUR	5.43B EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	94.68x	--	--	--
Price to Sales	11.25x	18.57x	13.37x	19.1x
Price to Book	--	--	--	--
EV/Revenue	17.2x	24.32x	16.33x	22.66x
EV/EBITDA	-96.79x	14.23x	10.52x	9.67x
Price to FCF (P/FCF)	10.65x	--	--	--
EV/FCF	16.29x	--	--	--
FCF Yield	9.39%	-11.71%	-9.73%	-7.03%