ODC Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.04.2026	Q1 '26 31.01.2026
Market & Enterprise Value
Market Cap	1.24B EUR	1.06B EUR	876.91M EUR
Enterprise Value	1.2B EUR	1.05B EUR	885.36M EUR
Valuation Multiples
Trailing P/E	21.93x	19.5x	16.67x
Forward P/E	--	--	--
Price to Sales	2.52x	2.2x	1.86x
Price to Book	4.37x	3.71x	3.22x
EV/Revenue	2.43x	2.18x	1.88x
EV/EBITDA	13.14x	11.57x	9.98x
Price to FCF (P/FCF)	57.6x	21.9x	19.05x
EV/FCF	55.59x	21.72x	19.24x
FCF Yield	1.74%	4.57%	5.25%