GPOR 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	2.92B EUR	3B EUR	3.82B EUR	3.91B EUR
Enterprise Value	3.83B EUR	3.92B EUR	4.64B EUR	4.7B EUR
Valuation Multiples
Trailing P/E	6.54x	6.04x	6.43x	9.14x
Forward P/E	6.36x	--	--	--
Price to Sales	2.15x	2.17x	2.67x	3.99x
Price to Book	1.57x	1.64x	2.11x	2.13x
EV/Revenue	2.81x	2.84x	3.24x	4.8x
EV/EBITDA	3.8x	4.67x	5.22x	8.19x
Price to FCF (P/FCF)	28.65x	12x	10.57x	18.94x
EV/FCF	37.57x	15.69x	12.84x	22.75x
FCF Yield	3.49%	8.33%	9.46%	5.28%