IDR.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	10.48B EUR	8.39B EUR	8.27B EUR	8.51B EUR
Enterprise Value	9.54B EUR	8.18B EUR	7.43B EUR	10.89B EUR
Valuation Multiples
Trailing P/E	20.31x	19.06x	18.26x	19.52x
Forward P/E	18.29x	--	--	--
Price to Sales	1.65x	1.36x	1.47x	1.56x
Price to Book	5.42x	4.33x	4.49x	4.91x
EV/Revenue	1.5x	1.32x	1.32x	2x
EV/EBITDA	14.02x	9.01x	8.83x	14.08x
Price to FCF (P/FCF)	43.01x	4.02x	4.08x	13.01x
EV/FCF	39.12x	3.92x	3.67x	16.65x
FCF Yield	2.33%	24.88%	24.52%	7.69%