SIRI-R.BK 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	25.31B EUR	30.41B EUR	30.25B EUR	30.17B EUR
Enterprise Value	102.41B EUR	107.29B EUR	104.05B EUR	107.45B EUR
Valuation Multiples
Trailing P/E	4.97x	6.98x	6.63x	8.15x
Forward P/E	--	--	--	--
Price to Sales	0.78x	0.94x	0.89x	1.11x
Price to Book	0.56x	0.6x	0.6x	0.61x
EV/Revenue	3.15x	3.3x	3.07x	3.95x
EV/EBITDA	21.12x	17.41x	16.07x	20.66x
Price to FCF (P/FCF)	7.46x	19.03x	7.29x	3.31x
EV/FCF	30.17x	67.15x	25.06x	11.78x
FCF Yield	13.41%	5.25%	13.72%	30.22%