WDO.TO Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026
Market & Enterprise Value
Market Cap	4.95B EUR	3.5B EUR	3.69B EUR
Enterprise Value	4.44B EUR	3.11B EUR	3.26B EUR
Valuation Multiples
Trailing P/E	12.46x	8.46x	9.67x
Forward P/E	8.88x	--	--
Price to Sales	4.57x	3.29x	3.75x
Price to Book	5.02x	3.41x	3.62x
EV/Revenue	4.09x	2.93x	3.31x
EV/EBITDA	6.27x	4.41x	4.94x
Price to FCF (P/FCF)	16.38x	12.13x	12.55x
EV/FCF	14.68x	10.8x	11.09x
FCF Yield	6.11%	8.25%	7.97%