DUE.DE 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	1.13B EUR	1.23B EUR	1.3B EUR	1.56B EUR
Enterprise Value	1.14B EUR	1.34B EUR	1.38B EUR	1.83B EUR
Valuation Multiples
Trailing P/E	--	5.32x	6.04x	8.02x
Forward P/E	6.17x	--	--	--
Price to Sales	0.28x	0.3x	0.32x	0.49x
Price to Book	0.93x	1.01x	0.95x	1.17x
EV/Revenue	0.28x	0.33x	0.34x	0.58x
EV/EBITDA	4.13x	4.13x	4.24x	7.32x
Price to FCF (P/FCF)	3.98x	5.05x	4.52x	6.31x
EV/FCF	4x	5.53x	4.8x	7.41x
FCF Yield	25.15%	19.82%	22.12%	15.85%