CGC.KW 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	137.37M EUR	169.86B EUR	169.17B EUR	196.2B EUR
Enterprise Value	178.14M EUR	169.9B EUR	169.22B EUR	196.24B EUR
Valuation Multiples
Trailing P/E	8.04x	9,893.62x	10,641.24x	13,755.72x
Forward P/E	40.2x	--	--	--
Price to Sales	0.48x	588.98x	622.16x	939.18x
Price to Book	1,909.74x	2,359.71x	2,308.39x	2,743.36x
EV/Revenue	0.62x	589.13x	622.32x	939.38x
EV/EBITDA	6.44x	5,587.09x	6,366.31x	9,173.49x
Price to FCF (P/FCF)	--	14,644.3x	133,962.25x	51,376.59x
EV/FCF	--	14,647.94x	133,996.66x	51,387.25x
FCF Yield	-6.78%	0.01%	0%	0%