ADUS 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	2.13B EUR	1.88B EUR	1.75B EUR	1.99B EUR
Enterprise Value	2.1B EUR	1.89B EUR	1.78B EUR	2.08B EUR
Valuation Multiples
Trailing P/E	20.02x	17.82x	17.52x	26.63x
Forward P/E	15.16x	--	--	--
Price to Sales	1.45x	1.27x	1.21x	1.83x
Price to Book	1.82x	1.63x	1.57x	1.83x
EV/Revenue	1.42x	1.28x	1.23x	1.92x
EV/EBITDA	13.08x	11.26x	11.07x	16.97x
Price to FCF (P/FCF)	18.36x	12.12x	12.72x	22.93x
EV/FCF	18.06x	12.18x	12.98x	23.97x
FCF Yield	5.45%	8.25%	7.86%	4.36%