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 5,736 - -
Change - -46.39% 190.08% 198.32% 11.06% 27.66% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 5,434 5,381 5,444
Change - -41.63% 215.07% 200.38% 8.97% 27.27% -0.98% 1.17%
P/E -6.92x -4x -9.45x -17.5x -13.4x -15.1x -18.8x -31x
PBR 5.3x 2.07x 6.96x 11x 20.6x 23.2x 22.6x 28.1x
PEG - 0.1x 0.8x -0.7x -0.4x 4.46x 1x 0.8x
Capitalization / Revenue 46.3x 14.1x - - - 881x 38.4x 16.4x
EV / Revenue 37.7x 12.5x - - - 834x 36x 15.6x
EV / EBITDA -5.57x - - - -11.1x -12.7x -18.4x -55.8x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -12.6x -15.9x -29.4x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -16.7x -24.2x -61x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.99% -4.14% -1.64%
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 47.87 47.87 47.87
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.($)
-15.06x834.5x-12.73x-.--% 5.74B
19.56x6.76x13.92x1.48% 64.9B
30.78x7.85x23.88x0.05% 54.05B
-14.66x5x-6.67x-.--% 23.16B
-38.21x12.27x-36.15x-.--% 21.46B
26.99x5.24x13.87x-.--% 21.25B
24.71x4.8x15.6x-.--% 17.94B
51.26x20.9x53.81x0.07% 17.03B
-749.57x35.61x-4008.78x-.--% 14.99B
17.89x5.17x12.07x-.--% 14.25B
Average -64.63x 93.81x -393.12x 0.16% 25.48B
Weighted average by Cap. -29.05x 28.22x -224.61x 0.39%

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