NSIS-B.CO 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	202.91B EUR	192.51B EUR	178.33B EUR	190B EUR
Enterprise Value	206.08B EUR	195.27B EUR	181.22B EUR	189.72B EUR
Valuation Multiples
Trailing P/E	42.82x	390.02x	388.78x	426.39x
Forward P/E	24.23x	--	--	--
Price to Sales	47.22x	59.56x	56.9x	61.43x
Price to Book	2.44x	17.26x	16.33x	17.5x
EV/Revenue	47.96x	60.42x	57.82x	61.35x
EV/EBITDA	128.04x	291.28x	280.05x	290.45x
Price to FCF (P/FCF)	279.22x	471.15x	431.38x	486.43x
EV/FCF	283.58x	477.91x	438.36x	485.73x
FCF Yield	0.36%	0.21%	0.23%	0.21%