FTLF 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	86.49M EUR	103.4M EUR	133.35M EUR	152.79M EUR
Enterprise Value	119.02M EUR	140.71M EUR	174.39M EUR	196.39M EUR
Valuation Multiples
Trailing P/E	14.85x	16.59x	22.12x	35.47x
Forward P/E	7.14x	--	--	--
Price to Sales	0.85x	1.02x	1.47x	2.33x
Price to Book	1.83x	2.18x	2.94x	3.5x
EV/Revenue	1.18x	1.39x	1.92x	3x
EV/EBITDA	8.51x	10.9x	13.92x	21.3x
Price to FCF (P/FCF)	17.39x	10.32x	17.6x	30x
EV/FCF	23.94x	14.04x	23.02x	38.56x
FCF Yield	5.75%	9.69%	5.68%	3.33%