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 6,555 - -
Change - -46.39% 190.08% 198.32% 11.06% 45.87% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,253 6,199 6,262
Change - -41.63% 215.07% 200.38% 8.97% 46.44% -0.86% 1.02%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.2x -21.4x -35.4x
PBR 5.3x 2.07x 6.96x 11x 20.6x 26.5x 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 - - - 1,007x 43.9x 18.7x
EV / Revenue 37.7x 12.5x - - - 960x 41.5x 17.9x
EV / EBITDA -5.57x - - - -11.1x -14.7x -21.2x -64.1x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14.5x -18.4x -33.8x
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% -1.43%
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 54.70 54.70 54.70
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.($)
-17.21x960.18x-14.65x-.--% 6.55B
20.06x6.16x13.43x1.6% 53.54B
32.54x8.23x25.52x0.06% 54.18B
-41.84x13.68x-39.9x-.--% 23.66B
-17.97x4.21x-7.37x-.--% 22.78B
24.64x4.81x12.68x-.--% 19.54B
25.1x4.86x15.83x-.--% 17.82B
48x19.5x50.21x0.08% 16.01B
-526.19x37.05x-4130.99x-.--% 15.37B
17.61x5.12x11.91x-.--% 14.09B
Average -43.53x 106.38x -406.33x 0.17% 24.35B
Weighted average by Cap. -19.78x 35.41x -250.86x 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