EPR-PG 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	--	1.56B EUR	1.55B EUR	1.5B EUR
Enterprise Value	5.01B EUR	5.07B EUR	4.61B EUR	4.54B EUR
Valuation Multiples
Trailing P/E	12.83x	5.94x	5.7x	7.15x
Forward P/E	--	--	--	--
Price to Sales	--	2.24x	2.27x	2.94x
Price to Book	0.64x	0.68x	0.67x	0.64x
EV/Revenue	6.78x	7.26x	6.78x	8.91x
EV/EBITDA	8.73x	8.91x	8.38x	11.16x
Price to FCF (P/FCF)	--	3.55x	3.56x	4.65x
EV/FCF	14.84x	11.51x	10.6x	14.11x
FCF Yield	--	28.2%	28.1%	21.5%