EXTR 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	3.2B EUR	4.25B EUR	2B EUR	2.23B EUR
Enterprise Value	3.14B EUR	4.23B EUR	2.02B EUR	2.23B EUR
Valuation Multiples
Trailing P/E	78.03x	100.84x	122.79x	392.97x
Forward P/E	15.91x	--	--	--
Price to Sales	2.49x	3.31x	1.6x	2.39x
Price to Book	35.84x	47.95x	25.31x	23.29x
EV/Revenue	2.45x	3.3x	1.62x	2.38x
EV/EBITDA	37.74x	49.35x	32.39x	55.85x
Price to FCF (P/FCF)	39.25x	44.6x	18.98x	22.91x
EV/FCF	38.53x	44.42x	19.23x	22.83x
FCF Yield	2.55%	2.24%	5.27%	4.37%