MOG-A Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q1 '26 31.03.2026	Q4 '25 31.12.2025
Market & Enterprise Value
Market Cap	11.5B EUR	9.79B EUR	7.73B EUR
Enterprise Value	12.57B EUR	10.72B EUR	8.72B EUR
Valuation Multiples
Trailing P/E	30.67x	34.27x	29.93x
Forward P/E	30.23x	--	--
Price to Sales	2.66x	2.35x	1.91x
Price to Book	5.17x	4.66x	3.74x
EV/Revenue	2.91x	2.57x	2.15x
EV/EBITDA	19.88x	18.87x	16.35x
Price to FCF (P/FCF)	34.48x	31.55x	36x
EV/FCF	37.7x	34.56x	40.57x
FCF Yield	2.9%	3.17%	2.78%