DJCO 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	884.89M EUR	828.29M EUR	664.53M EUR	671.39M EUR
Enterprise Value	467.69M EUR	817.99M EUR	664.82M EUR	675.74M EUR
Valuation Multiples
Trailing P/E	--	--	47.62x	13.82x
Forward P/E	--	--	--	--
Price to Sales	9.06x	8.48x	7.06x	9.41x
Price to Book	2.62x	2.45x	1.91x	1.75x
EV/Revenue	4.79x	8.38x	7.07x	9.47x
EV/EBITDA	29.05x	58.11x	55.88x	77.22x
Price to FCF (P/FCF)	119.24x	47.9x	48.04x	68.9x
EV/FCF	63.02x	47.31x	48.06x	69.35x
FCF Yield	0.84%	2.09%	2.08%	1.45%