MEGA-R.BK 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	29.43B EUR	29.46B EUR	29.46B EUR	25.01B EUR
Enterprise Value	26.11B EUR	26.51B EUR	25.85B EUR	21.42B EUR
Valuation Multiples
Trailing P/E	13.5x	13.45x	14.26x	17.11x
Forward P/E	--	--	--	--
Price to Sales	2.03x	2.03x	2.05x	2.29x
Price to Book	2.84x	2.85x	2.8x	2.45x
EV/Revenue	1.8x	1.83x	1.8x	1.96x
EV/EBITDA	8.07x	7.93x	7.72x	8.41x
Price to FCF (P/FCF)	17.08x	13.34x	11.49x	12.66x
EV/FCF	15.16x	12x	10.08x	10.84x
FCF Yield	5.85%	7.5%	8.71%	7.9%