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 6,334 - -
Change - -46.39% 190.08% 198.32% 11.06% 40.96% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,032 5,979 6,042
Change - -41.63% 215.07% 200.38% 8.97% 41.28% -0.89% 1.06%
P/E -6.92x -4x -9.45x -17.5x -13.4x -16.6x -20.7x -34.2x
PBR 5.3x 2.07x 6.96x 11x 20.6x 25.7x 25x 31x
PEG - 0.1x 0.8x -0.7x -0.4x 4.9x 1.1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 973x 42.4x 18.1x
EV / Revenue 37.7x 12.5x - - - 926x 40x 17.3x
EV / EBITDA -5.57x - - - -11.1x -14.1x -20.4x -61.9x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14x -17.7x -32.6x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -18.5x -26.9x -67.7x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.39% -3.72% -1.48%
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 52.86 52.86 52.86
Nbr of stocks (in thousands) 35,108 51,663 72,143 93,615 102,007 119,828 - -
Announcement Date 7/3/22 7/3/23 19/3/24 27/2/25 3/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-16.27x905.53x-13.82x-.--% 6.2B
21.01x6.5x14.22x1.51% 55.98B
32.14x8.11x25.17x0.06% 53.69B
-42.14x13.39x-39.27x-.--% 23.29B
-18.24x4.33x-7.58x-.--% 23.15B
25.76x5.08x13.4x-.--% 20.58B
24.7x4.83x15.74x-.--% 17.76B
48.38x19.66x50.63x0.08% 16.09B
-543.27x38.19x-1574.92x-.--% 15.93B
17.5x5.09x11.83x-.--% 14B
Average -45.04x 101.07x -150.46x 0.16% 24.67B
Weighted average by Cap. -21.34x 32.47x -91.55x 0.36%

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