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 5,701 - -
Change - -46.39% 190.08% 198.32% 11.06% 26.87% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 5,384 5,290 5,311
Change - -41.63% 215.07% 200.38% 8.97% 26.11% -1.74% 0.39%
P/E -6.92x -4x -9.45x -17.5x -13.4x -14.3x -18x -35.9x
PBR 5.3x 2.07x 6.96x 11x 20.6x 21.5x 18.9x 20.1x
PEG - 0.1x 0.8x -0.7x -0.4x 30.18x 0.9x 0.7x
Capitalization / Revenue 46.3x 14.1x - - - 838x 40.3x 14.4x
EV / Revenue 37.7x 12.5x - - - 792x 37.4x 13.4x
EV / EBITDA -5.57x - - - -11.1x -12.5x -17.1x -46.2x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -12.4x -15.3x -33.3x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.4x -24.1x -63x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.14% -4.14% -1.59%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.59 -2.26 -1.99 -2.47 -3.29 -3.274 -2.603 -1.304
Distribution rate - - - - - - - -
Net sales 1 18.82 33.19 - - - 6.802 141.4 395
EBITDA 1 -127.3 - - - -383 -429.2 -308.8 -114.9
EBIT 1 -129.9 -134.4 -171.3 -252.1 -384.6 -435.9 -345.9 -159.5
Net income 1 -131.8 -134.5 -165.8 -246.3 -377.9 -428.5 -359.6 -177.4
Net Debt 1 -162.8 -53.53 -51.84 -127.7 -223.8 -316.5 -410.4 -390
Reference price 2 24.84 9.05 18.80 43.22 44.05 46.81 46.81 46.81
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.($)
-14.3x791.53x-12.55x-.--% 5.7B
21.73x7.71x15.48x1.37% 74.16B
29.82x8.57x26.7x0.04% 57.39B
32.98x5.93x17.77x0.98% 47.64B
-21.31x230.81x-22.97x-.--% 44.29B
33.26x3.23x13.97x-.--% 42.5B
46.77x5.41x29.66x-.--% 40.71B
27.63x7.93x20.48x0.41% 30.97B
32.99x7.05x18.3x-.--% 28.53B
-15.1x5.68x-7.14x-.--% 24.34B
Average 17.45x 107.38x 9.97x 0.28% 39.62B
Weighted average by Cap. 21.75x 42.96x 13.18x 0.41%

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