AEBI 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	855.19M EUR	969.07M EUR	749.2M EUR	974.03M EUR
Enterprise Value	1.53B EUR	1.65B EUR	1.43B EUR	1.63B EUR
Valuation Multiples
Trailing P/E	35.55x	45.76x	89.63x	127.09x
Forward P/E	9.22x	--	--	--
Price to Sales	0.44x	0.5x	0.43x	0.76x
Price to Book	1.03x	1.18x	0.92x	1.2x
EV/Revenue	0.79x	0.84x	0.82x	1.28x
EV/EBITDA	10.55x	12.14x	13.26x	20.12x
Price to FCF (P/FCF)	--	162.95x	158.09x	39.9x
EV/FCF	--	276.76x	300.77x	66.92x
FCF Yield	-8.78%	0.61%	0.63%	2.51%