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 6,777 - -
Change - -46.39% 190.08% 198.32% 11.06% 50.83% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,475 6,422 6,485
Change - -41.63% 215.07% 200.38% 8.97% 51.66% -0.83% 0.98%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.8x -22.2x -36.6x
PBR 5.3x 2.07x 6.96x 11x 20.6x 27.4x 26.8x 33.2x
PEG - 0.1x 0.8x -0.7x -0.4x 5.26x 1.1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,041x 45.3x 19.4x
EV / Revenue 37.7x 12.5x - - - 994x 43x 18.5x
EV / EBITDA -5.57x - - - -11.1x -15.2x -22x -66.4x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -15x -19x -35x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.9x -28.9x -72.7x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.02% -3.46% -1.38%
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 56.56 56.56 56.56
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-17.42x972.32x-14.84x-.--% 6.78B
35.05x8.83x27.39x0.05% 57.72B
20.57x6.33x13.71x1.47% 52.65B
-42.24x13.99x-40.8x-.--% 24.46B
-18.68x4.59x-8.02x-.--% 23.84B
24.71x4.89x12.71x-.--% 19.28B
23.97x4.73x15.69x-.--% 17.8B
50.04x20.37x54.66x0.06% 17.29B
-546.55x37.62x-4194.16x-.--% 15.28B
17.46x5.07x11.84x-.--% 14.35B
Average -45.31x 107.87x -412.18x 0.16% 24.95B
Weighted average by Cap. -19.34x 36.33x -246.33x 0.33%

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