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 6,576 - -
Change - -46.39% 190.08% 198.32% 11.06% 46.35% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,274 6,221 6,284
Change - -41.63% 215.07% 200.38% 8.97% 46.95% -0.85% 1.02%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.3x -21.5x -35.5x
PBR 5.3x 2.07x 6.96x 11x 20.6x 26.6x 26x 32.2x
PEG - 0.1x 0.8x -0.7x -0.4x 5.11x 1.1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,010x 44x 18.8x
EV / Revenue 37.7x 12.5x - - - 963x 41.6x 17.9x
EV / EBITDA -5.57x - - - -11.1x -14.7x -21.3x -64.4x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -14.6x -18.4x -33.9x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.3x -28x -70.4x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.19% -3.58% -1.42%
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 54.88 54.88 54.88
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.($)
-17.27x963.49x-14.7x-.--% 6.58B
35.79x9x27.97x0.05% 58.73B
20.24x6.22x13.5x1.49% 53.92B
-19.35x4.94x-8.63x-.--% 24.67B
-42.26x14x-40.82x-.--% 24.19B
23.43x4.62x11.99x-.--% 18.8B
24.57x4.85x16.08x-.--% 17.61B
48.53x19.97x52.67x0.06% 16.25B
17.56x5.1x11.91x-.--% 14.04B
-488.19x33.47x-3731.69x-.--% 13.9B
Average -39.69x 106.57x -366.17x 0.16% 24.87B
Weighted average by Cap. -13.26x 34.96x -198.15x 0.34%

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