CPRI 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	1.7B EUR	2.11B EUR	2.03B EUR	2.91B EUR
Enterprise Value	2.95B EUR	3.39B EUR	3.31B EUR	4.06B EUR
Valuation Multiples
Trailing P/E	19.17x	13.79x	14.81x	20.62x
Forward P/E	5.91x	--	--	--
Price to Sales	0.49x	0.61x	0.58x	1.09x
Price to Book	12.3x	15.29x	25.37x	27.69x
EV/Revenue	0.86x	0.98x	0.95x	1.52x
EV/EBITDA	15.14x	13.03x	13.15x	19.35x
Price to FCF (P/FCF)	9x	25.42x	144.96x	29.97x
EV/FCF	15.63x	40.82x	236.74x	41.9x
FCF Yield	11.12%	3.93%	0.69%	3.34%