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 6,476 - -
Change - -46.39% 190.08% 198.32% 11.06% 44.11% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,173 6,120 6,183
Change - -41.63% 215.07% 200.38% 8.97% 44.59% -0.87% 1.03%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17x -21.2x -35x
PBR 5.3x 2.07x 6.96x 11x 20.6x 26.2x 25.6x 31.7x
PEG - 0.1x 0.8x -0.7x -0.4x 5.02x 1.1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 994x 43.3x 18.5x
EV / Revenue 37.7x 12.5x - - - 948x 40.9x 17.7x
EV / EBITDA -5.57x - - - -11.1x -14.5x -20.9x -63.3x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14.3x -18.1x -33.4x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19x -27.5x -69.3x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.27% -3.64% -1.44%
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 54.04 54.04 54.04
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.($)
-17x948.03x-14.47x-.--% 6.48B
21.75x6.73x14.72x1.46% 57.82B
32.16x8.12x25.19x0.06% 53.71B
-43.06x13.69x-40.15x-.--% 23.8B
-18.33x4.37x-7.66x-.--% 23.26B
25.89x5.11x13.48x-.--% 20.7B
24.77x4.84x15.78x-.--% 17.81B
50.68x20.65x53.17x0.07% 16.9B
-560.54x39.3x-4381.59x-.--% 16.36B
17.45x5.07x11.8x-.--% 13.96B
Average -46.62x 105.59x -430.97x 0.16% 25.08B
Weighted average by Cap. -22.60x 34.47x -275.43x 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