INTEGRATED.KW 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	101.21M EUR	114.23B EUR	96.14B EUR	113.85B EUR
Enterprise Value	128.95M EUR	114.26B EUR	96.17B EUR	113.88B EUR
Valuation Multiples
Trailing P/E	19.05x	24,333.85x	18,231.95x	30,685.7x
Forward P/E	--	--	--	--
Price to Sales	2.85x	3,220.38x	2,701.07x	4,291.43x
Price to Book	1,600.84x	1,810x	1,463.25x	1,777.95x
EV/Revenue	3.64x	3,221.16x	2,701.86x	4,292.65x
EV/EBITDA	7.41x	6,345.69x	5,256.04x	8,433.29x
Price to FCF (P/FCF)	8.73x	8,317.85x	7,229.05x	12,746.16x
EV/FCF	11.12x	8,319.86x	7,231.16x	12,749.79x
FCF Yield	11.45%	0.01%	0.01%	0.01%