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 6,664 - -
Change - -46.39% 190.08% 198.32% 11.06% 48.31% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,347 6,259 6,294
Change - -41.63% 215.07% 200.38% 8.97% 48.65% -1.38% 0.56%
P/E -6.92x -4x -9.45x -17.5x -13.4x -16.9x -21.4x -34.8x
PBR 5.3x 2.07x 6.96x 11x 20.6x 25.1x 22.5x 24.9x
PEG - 0.1x 0.8x -0.7x -0.4x 13.02x 1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,158x 45x 19x
EV / Revenue 37.7x 12.5x - - - 1,103x 42.3x 17.9x
EV / EBITDA -5.57x - - - -11.1x -14.8x -21.2x -65.2x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14.5x -18x -31.8x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -18.9x -29.3x -73.6x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.28% -3.41% -1.36%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.59 -2.26 -1.99 -2.47 -3.29 -3.247 -2.561 -1.571
Distribution rate - - - - - - - -
Net sales 1 18.82 33.19 - - - 5.756 147.9 350.7
EBITDA 1 -127.3 - - - -383 -429 -295.2 -96.48
EBIT 1 -129.9 -134.4 -171.3 -252.1 -384.6 -437.6 -347.3 -197.9
Net income 1 -131.8 -134.5 -165.8 -246.3 -377.9 -425.3 -362.1 -217.8
Net Debt 1 -162.8 -53.53 -51.84 -127.7 -223.8 -317.2 -404.9 -369.9
Reference price 2 24.84 9.05 18.80 43.22 44.05 54.72 54.72 54.72
Nbr of stocks (in thousands) 35,108 51,663 72,143 93,615 102,007 121,785 - -
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.($)
-16.85x1102.64x-14.79x-.--% 6.66B
22.02x7.72x15.73x1.34% 73.45B
36.15x9.26x28.49x0.04% 62.99B
-81.2x15.18x-77.46x-.--% 28.05B
32.25x6.34x16.79x-.--% 25.42B
-14.35x5.17x-6.66x-.--% 23.3B
26.57x5.01x16.8x-.--% 19.45B
52.91x19.58x39.65x0.29% 18.16B
-7088.72x40.96x-262.55x-.--% 16.53B
16.43x4.87x11.36x-.--% 13.16B
Average -701.48x 121.67x -23.27x 0.17% 28.72B
Weighted average by Cap. -395.21x 36.21x -7.64x 0.37%

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