NXDR 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	980.17M EUR	868.4M EUR	528.66M EUR	819.27M EUR
Enterprise Value	620.71M EUR	832.55M EUR	502.51M EUR	788.18M EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	-70.08x	--	--	--
Price to Sales	3.57x	3.16x	1.99x	4.03x
Price to Book	2.4x	2.11x	1.32x	1.9x
EV/Revenue	2.26x	3.03x	1.9x	3.87x
EV/EBITDA	-15.81x	--	--	--
Price to FCF (P/FCF)	42.82x	70.77x	78.58x	147.59x
EV/FCF	27.11x	67.85x	74.69x	141.99x
FCF Yield	2.34%	1.41%	1.27%	0.68%