DOO.TO Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q3 '26 31.07.2026	Q2 '26 30.04.2026	Q1 '26 31.01.2026	Q4 '25 31.10.2025
Market & Enterprise Value
Market Cap	5.38B EUR	6.2B EUR	5.58B EUR	7.51B EUR	6.45B EUR
Enterprise Value	7.86B EUR	8.55B EUR	7.8B EUR	9.77B EUR	8.99B EUR
Valuation Multiples
Trailing P/E	48.15x	54.98x	20.58x	53.15x	69.1x
Forward P/E	13.7x	--	--	--	--
Price to Sales	0.58x	0.66x	0.62x	1.14x	1.56x
Price to Book	16.45x	18.85x	8x	12.44x	11.34x
EV/Revenue	0.84x	0.92x	0.87x	1.48x	2.17x
EV/EBITDA	8.11x	8.23x	6.6x	11.48x	17.43x
Price to FCF (P/FCF)	5.22x	5.2x	5.37x	11.22x	17.69x
EV/FCF	7.62x	7.17x	7.52x	14.58x	24.64x
FCF Yield	19.17%	19.23%	18.61%	8.92%	5.65%