REPL 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	1.26B EUR	929.65M EUR	632.78M EUR	774.01M EUR
Enterprise Value	1.15B EUR	856.27M EUR	535.35M EUR	727.41M EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	-7.38x	--	--	--
Price to Sales	--	--	--	--
Price to Book	10.67x	8.8x	3.81x	3.68x
EV/Revenue	--	--	--	--
EV/EBITDA	-3.94x	--	--	--
Price to FCF (P/FCF)	--	--	--	--
EV/FCF	--	--	--	--
FCF Yield	-13.58%	-30.18%	-44.97%	-29.51%