OMDA 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	1.32B EUR	1.33B EUR	744.65M EUR	922.01M EUR
Enterprise Value	1.05B EUR	1.11B EUR	532.88M EUR	699.97M EUR
Valuation Multiples
Trailing P/E	86.2x	309.01x	--	--
Forward P/E	38.75x	--	--	--
Price to Sales	4.26x	4.29x	2.63x	4.49x
Price to Book	5.17x	5.26x	3.18x	4.01x
EV/Revenue	3.4x	3.58x	1.88x	3.41x
EV/EBITDA	193.85x	85.81x	136.6x	130.96x
Price to FCF (P/FCF)	110.72x	77.65x	45.42x	30.95x
EV/FCF	88.36x	64.71x	32.5x	23.5x
FCF Yield	0.9%	1.29%	2.2%	3.23%