UAA 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	2.12B EUR	2.74B EUR	2.52B EUR	2.12B EUR
Enterprise Value	3.08B EUR	3.72B EUR	4.15B EUR	3.34B EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	25.46x	--	--	--
Price to Sales	0.43x	0.56x	0.51x	0.56x
Price to Book	1.48x	1.92x	1.78x	1.47x
EV/Revenue	0.62x	0.76x	0.84x	0.88x
EV/EBITDA	17.78x	16.61x	20.55x	17.26x
Price to FCF (P/FCF)	20.72x	--	--	11.43x
EV/FCF	30.1x	--	--	18.04x
FCF Yield	4.83%	-2.96%	-6.44%	8.75%