GDYN 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	644.96M EUR	460.5M EUR	476.34M EUR	764.32M EUR
Enterprise Value	368.11M EUR	178.78M EUR	166.29M EUR	439.3M EUR
Valuation Multiples
Trailing P/E	265x	160.9x	90.16x	113.13x
Forward P/E	15.11x	--	--	--
Price to Sales	1.53x	1.09x	1.15x	2.45x
Price to Book	1.24x	0.89x	0.9x	1.41x
EV/Revenue	0.87x	0.42x	0.4x	1.41x
EV/EBITDA	13.97x	7.44x	7.52x	22.77x
Price to FCF (P/FCF)	28.39x	28.78x	20.11x	39.7x
EV/FCF	16.2x	11.17x	7.02x	22.82x
FCF Yield	3.52%	3.47%	4.97%	2.52%