CORT 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	13.1B EUR	9.38B EUR	4.33B EUR	3.69B EUR
Enterprise Value	12.52B EUR	9.28B EUR	4.23B EUR	3.57B EUR
Valuation Multiples
Trailing P/E	269.31x	170.05x	91.38x	46.62x
Forward P/E	27.53x	--	--	--
Price to Sales	15.77x	11.29x	5.63x	6.1x
Price to Book	18.53x	13.3x	6.78x	5.69x
EV/Revenue	15.06x	11.17x	5.5x	5.91x
EV/EBITDA	1,548.15x	1,051.8x	--	83.47x
Price to FCF (P/FCF)	169.27x	87.76x	36.01x	26.89x
EV/FCF	161.71x	86.81x	35.18x	26.06x
FCF Yield	0.59%	1.14%	2.78%	3.72%