EXAE.AT Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q4 '25 31.12.2025
Market & Enterprise Value
Market Cap	599.33M EUR	438.5M EUR	365.61M EUR
Enterprise Value	460.42M EUR	299.6M EUR	259.27M EUR
Valuation Multiples
Trailing P/E	14x	16.92x	11.56x
Forward P/E	22.04x	--	--
Price to Sales	5.93x	6.26x	4.26x
Price to Book	4.06x	2.97x	2.82x
EV/Revenue	4.55x	4.28x	3.02x
EV/EBITDA	8.47x	8.39x	5.9x
Price to FCF (P/FCF)	11.92x	10.3x	7.25x
EV/FCF	9.16x	7.04x	5.14x
FCF Yield	8.39%	9.71%	13.8%