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 6,562 - -
Change - -46.39% 190.08% 198.32% 11.06% 46.03% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,260 6,206 6,269
Change - -41.63% 215.07% 200.38% 8.97% 46.61% -0.85% 1.02%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.2x -21.5x -35.4x
PBR 5.3x 2.07x 6.96x 11x 20.6x 26.6x 25.9x 32.1x
PEG - 0.1x 0.8x -0.7x -0.4x 5.08x 1.1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,008x 43.9x 18.7x
EV / Revenue 37.7x 12.5x - - - 961x 41.5x 17.9x
EV / EBITDA -5.57x - - - -11.1x -14.7x -21.2x -64.2x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14.5x -18.4x -33.9x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.2x -27.9x -70.2x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.2% -3.59% -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 54.76 54.76 54.76
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.($)
-17.23x961.28x-14.67x-.--% 656.18Cr
34.2x8.53x26.72x0.05% 5.56TCr
19.78x6x13.04x1.52% 5.22TCr
-18.16x4.33x-7.56x-.--% 2.31TCr
-39.15x12.94x-37.74x-.--% 2.24TCr
21.62x4.23x10.97x-.--% 1.73TCr
22.36x4.48x14.84x-.--% 1.59TCr
17.25x5x11.74x-.--% 1.38TCr
44.46x16.86x51x-.--% 1.35TCr
-436.4x29.85x-3327.81x-.--% 1.24TCr
Average -35.13x 105.35x -325.95x 0.16% 2.33TCr
Weighted average by Cap. -10.01x 35.63x -167.65x 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