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 6,813 - -
Change - -46.39% 190.08% 198.32% 11.06% 51.61% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,496 6,408 6,443
Change - -41.63% 215.07% 200.38% 8.97% 52.13% -1.35% 0.55%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.2x -21.8x -36.3x
PBR 5.3x 2.07x 6.96x 11x 20.6x 25.7x 23x 25.4x
PEG - 0.1x 0.8x -0.7x -0.4x 13.46x 1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,199x 46.6x 19.5x
EV / Revenue 37.7x 12.5x - - - 1,143x 43.8x 18.5x
EV / EBITDA -5.57x - - - -11.1x -15.1x -21.7x -66.8x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14.8x -18.4x -33.5x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.4x -29.4x -81.6x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.16% -3.4% -1.23%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.59 -2.26 -1.99 -2.47 -3.29 -3.248 -2.572 -1.542
Distribution rate - - - - - - - -
Net sales 1 18.82 33.19 - - - 5.684 146.1 348.8
EBITDA 1 -127.3 - - - -383 -429 -295.2 -96.48
EBIT 1 -129.9 -134.4 -171.3 -252.1 -384.6 -437.7 -348.9 -192.3
Net income 1 -131.8 -134.5 -165.8 -246.3 -377.9 -425.3 -363.8 -213.1
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 55.94 55.94 55.94
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.($)
-17.22x1142.75x-15.14x-.--% 6.81B
20.62x7.16x14.45x1.43% 69.02B
37.68x9.86x30.11x0.04% 66.32B
-77.54x14.97x-72.18x-.--% 27.66B
-15.71x6.02x-7.56x-.--% 25.84B
30.64x6.56x17.04x-.--% 26.54B
27.79x5.19x17.27x-.--% 20.4B
50.92x18.81x38.16x0.3% 17.63B
1308.71x37.87x826.39x-.--% 15.15B
18.26x5.45x12.72x-.--% 14.65B
Average 138.41x 125.46x 86.13x 0.18% 29B
Weighted average by Cap. 81.44x 37.13x 51.30x 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