DANHOS13.MX 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	46.72B EUR	46.35B EUR	46B EUR	45.06B EUR
Enterprise Value	60.51B EUR	46.35B EUR	45.78B EUR	44.62B EUR
Valuation Multiples
Trailing P/E	8.02x	10.74x	12.36x	12.42x
Forward P/E	9.12x	--	--	--
Price to Sales	5.9x	7.7x	7.87x	7.94x
Price to Book	0.71x	0.71x	0.71x	0.71x
EV/Revenue	7.64x	7.7x	7.84x	7.86x
EV/EBITDA	11.48x	8.78x	9.89x	9.9x
Price to FCF (P/FCF)	14.03x	9.95x	10.06x	9.96x
EV/FCF	18.17x	9.95x	10.02x	9.86x
FCF Yield	7.13%	10.05%	9.94%	10.04%