DVD.OL 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	180.47M EUR	1.92B EUR	1.98B EUR	1.9B EUR
Enterprise Value	188.81M EUR	1.93B EUR	1.99B EUR	1.99B EUR
Valuation Multiples
Trailing P/E	1x	153.63x	122.98x	105.18x
Forward P/E	--	--	--	--
Price to Sales	3.6x	52.75x	52.61x	49.13x
Price to Book	2.85x	283.78x	234.97x	237.89x
EV/Revenue	3.76x	52.98x	52.92x	51.38x
EV/EBITDA	4.06x	56.37x	53.34x	49.95x
Price to FCF (P/FCF)	1.77x	52.68x	55.66x	71.51x
EV/FCF	1.85x	52.91x	55.99x	74.78x
FCF Yield	56.44%	1.9%	1.8%	1.4%