EDR.MC 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	460.73M EUR	490.28M EUR	324.79M EUR	432.31M EUR
Enterprise Value	774.31M EUR	794.71M EUR	624.33M EUR	790.25M EUR
Valuation Multiples
Trailing P/E	13.21x	12.61x	6.22x	10.73x
Forward P/E	16.48x	--	--	--
Price to Sales	0.7x	0.74x	0.49x	0.86x
Price to Book	1.95x	1.98x	1.31x	1.78x
EV/Revenue	1.17x	1.2x	0.93x	1.57x
EV/EBITDA	9.75x	6.47x	4.51x	7.04x
Price to FCF (P/FCF)	5.5x	4.42x	2.89x	13.28x
EV/FCF	9.24x	7.16x	5.55x	24.28x
FCF Yield	18.19%	22.64%	34.61%	7.53%