INSE 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	98.84M EUR	217.43M EUR	190.17M EUR	251.54M EUR
Enterprise Value	413.98M EUR	538.63M EUR	500.67M EUR	581.84M EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	6.41x	--	--	--
Price to Sales	0.35x	0.77x	0.63x	1.03x
Price to Book	--	--	--	--
EV/Revenue	1.47x	1.91x	1.66x	2.39x
EV/EBITDA	4.69x	4.95x	4.64x	6.88x
Price to FCF (P/FCF)	4.98x	36.24x	16.12x	--
EV/FCF	20.87x	89.77x	42.43x	--
FCF Yield	20.07%	2.76%	6.2%	-3.1%