SCI 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	10.48B EUR	10.38B EUR	11.4B EUR	10.89B EUR
Enterprise Value	15.51B EUR	15.42B EUR	16.3B EUR	15.86B EUR
Valuation Multiples
Trailing P/E	20.13x	19.31x	21.28x	27.24x
Forward P/E	16.73x	--	--	--
Price to Sales	2.4x	2.38x	2.63x	3.37x
Price to Book	6.84x	6.75x	7.19x	6.65x
EV/Revenue	3.55x	3.53x	3.76x	4.9x
EV/EBITDA	11.71x	11.63x	12.37x	16x
Price to FCF (P/FCF)	33.18x	17.15x	20.5x	32.98x
EV/FCF	49.09x	25.48x	29.33x	48.04x
FCF Yield	3.01%	5.83%	4.88%	3.03%