MIRM 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	5.58B EUR	7.58B EUR	5.63B EUR	4.1B EUR
Enterprise Value	5.61B EUR	8.01B EUR	5.63B EUR	4.12B EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	-248.1x	--	--	--
Price to Sales	9.04x	12.27x	9.88x	10x
Price to Book	--	--	23.21x	13.03x
EV/Revenue	9.07x	12.96x	9.88x	10.06x
EV/EBITDA	-79.78x	--	--	194.38x
Price to FCF (P/FCF)	72.89x	--	--	72.08x
EV/FCF	73.18x	--	--	72.48x
FCF Yield	1.37%	-3.48%	-3.24%	1.39%