SILO.JK 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	24.74T EUR	28.7T EUR	35.2T EUR
Enterprise Value	26.23T EUR	29.93T EUR	36.13T EUR
Valuation Multiples
Trailing P/E	20.01x	25.12x	32.35x
Forward P/E	16.06x	--	--
Price to Sales	1.83x	2.17x	2.75x
Price to Book	2.41x	2.79x	3.53x
EV/Revenue	1.94x	2.26x	2.82x
EV/EBITDA	10.86x	10.81x	13.56x
Price to FCF (P/FCF)	40.02x	206.89x	88.75x
EV/FCF	42.42x	215.71x	91.09x
FCF Yield	2.5%	0.48%	1.13%