CODI 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	816.31M EUR	802.02M EUR	591.35M EUR	361.13M EUR
Enterprise Value	3.1B EUR	2.3B EUR	2.39B EUR	2.17B EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	16.85x	--	--	--
Price to Sales	0.46x	0.45x	0.32x	0.25x
Price to Book	--	1.7x	1.48x	0.82x
EV/Revenue	1.73x	1.28x	1.29x	1.53x
EV/EBITDA	20.91x	14.06x	11.91x	15.32x
Price to FCF (P/FCF)	6.74x	10.07x	58.49x	--
EV/FCF	25.57x	28.84x	236.48x	--
FCF Yield	14.83%	9.93%	1.71%	-2.41%