Company Valuation: Scholar Rock Holding Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 872.1 467.6 1,356 4,046 4,493 6,586 - -
Change - -46.39% 190.08% 198.32% 11.06% 46.56% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,284 6,230 6,293
Change - -41.63% 215.07% 200.38% 8.97% 47.17% -0.85% 1.01%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.3x -21.5x -35.6x
PBR 5.3x 2.07x 6.96x 11x 20.6x 26.7x 26x 32.3x
PEG - 0.1x 0.8x -0.7x -0.4x 5.11x 1.1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,011x 44.1x 18.8x
EV / Revenue 37.7x 12.5x - - - 965x 41.7x 18x
EV / EBITDA -5.57x - - - -11.1x -14.7x -21.3x -64.5x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14.6x -18.5x -34x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.3x -28x -70.5x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.18% -3.57% -1.42%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.59 -2.26 -1.99 -2.47 -3.29 -3.179 -2.552 -1.546
Distribution rate - - - - - - - -
Net sales 1 18.82 33.19 - - - 6.512 149.5 350.1
EBITDA 1 -127.3 - - - -383 -426.8 -292.4 -97.64
EBIT 1 -129.9 -134.4 -171.3 -252.1 -384.6 -430.4 -337.6 -185.1
Net income 1 -131.8 -134.5 -165.8 -246.3 -377.9 -409.7 -356.3 -209.9
Net Debt 1 -162.8 -53.53 -51.84 -127.7 -223.8 -302.1 -355.6 -292.4
Reference price 2 24.84 9.05 18.80 43.22 44.05 54.96 54.96 54.96
Nbr of stocks (in thousands) 35,108 51,663 72,143 93,615 1,02,007 1,19,828 - -
Announcement Date 07/03/22 07/03/23 19/03/24 27/02/25 03/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-17.29x964.96x-14.72x-.--% 658.58Cr
34.24x8.52x26.59x0.05% 5.58TCr
21.06x6.45x13.99x1.43% 5.57TCr
-18.74x4.63x-8.08x-.--% 2.38TCr
-39.66x13.12x-38.25x-.--% 2.27TCr
22.57x4.51x14.96x-.--% 1.61TCr
17.09x4.95x11.63x-.--% 1.36TCr
44.81x18.09x56.4x-.--% 1.48TCr
-75.62x7.78x-69.72x-.--% 1.22TCr
-13.53x103.56x-15.5x-.--% 1.18TCr
Average -2.51x 113.66x -2.27x 0.15% 2.33TCr
Weighted average by Cap. 7.73x 40.01x 5.61x 0.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SRRK Stock
  4. Valuation Scholar Rock Holding Corporation