WDP.BR 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	4.64B EUR	5.31B EUR	5.25B EUR	5.2B EUR
Enterprise Value	8.42B EUR	5.57B EUR	5.53B EUR	8.69B EUR
Valuation Multiples
Trailing P/E	11.15x	13.22x	13.77x	18.2x
Forward P/E	11.31x	--	--	--
Price to Sales	8.18x	10.34x	10.56x	14.42x
Price to Book	0.92x	1.06x	1.03x	1.04x
EV/Revenue	14.84x	10.84x	11.12x	24.09x
EV/EBITDA	17.84x	10.22x	10.4x	21.48x
Price to FCF (P/FCF)	24.2x	14.08x	13.15x	19.07x
EV/FCF	43.92x	14.77x	13.85x	31.87x
FCF Yield	4.13%	7.1%	7.6%	5.24%