WLDN 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	1.14B EUR	1.2B EUR	1.15B EUR	1.53B EUR
Enterprise Value	1.19B EUR	1.26B EUR	1.19B EUR	1.53B EUR
Valuation Multiples
Trailing P/E	17.55x	18.41x	20.32x	31.97x
Forward P/E	13.85x	--	--	--
Price to Sales	1.54x	1.62x	1.67x	2.89x
Price to Book	3.26x	3.43x	3.69x	5.02x
EV/Revenue	1.61x	1.69x	1.73x	2.9x
EV/EBITDA	16.18x	16.58x	17.84x	28.94x
Price to FCF (P/FCF)	22.68x	19.28x	26.46x	21.96x
EV/FCF	23.63x	20.16x	27.41x	22x
FCF Yield	4.41%	5.19%	3.78%	4.55%