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 5,494 - -
Change - -46.39% 190.08% 198.32% 11.06% 22.27% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 5,192 5,139 5,202
Change - -41.63% 215.07% 200.38% 8.97% 21.61% -1.03% 1.23%
P/E -6.92x -4x -9.45x -17.5x -13.4x -14.4x -18x -29.7x
PBR 5.3x 2.07x 6.96x 11x 20.6x 22.3x 21.7x 26.9x
PEG - 0.1x 0.8x -0.7x -0.4x 4.25x 0.9x 0.8x
Capitalization / Revenue 46.3x 14.1x - - - 844x 36.8x 15.7x
EV / Revenue 37.7x 12.5x - - - 797x 34.4x 14.9x
EV / EBITDA -5.57x - - - -11.1x -12.2x -17.6x -53.3x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -12.1x -15.2x -28.1x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -16x -23.1x -58.3x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -6.27% -4.33% -1.72%
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 45.85 45.85 45.85
Nbr of stocks (in thousands) 35,108 51,663 72,143 93,615 102,007 119,828 - -
Announcement Date 3/7/22 3/7/23 3/19/24 2/27/25 3/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-14.42x797.32x-12.17x-.--% 5.49B
17.93x5.93x12.15x1.71% 56.7B
30.64x7.55x23.21x0.05% 51.97B
-18.24x4.35x-7.62x-.--% 23.33B
-37.99x12.2x-35.93x-.--% 21.34B
24.11x4.7x15.27x-.--% 17.44B
44.73x18.1x46.61x0.08% 14.77B
17.37x5.01x11.7x-.--% 13.84B
-26.49x25.4x-31.82x-.--% 12.12B
-76.33x6.97x-57.58x-.--% 11.14B
Average -3.87x 88.75x -3.62x 0.18% 22.81B
Weighted average by Cap. 6.33x 27.51x 4.27x 0.44%

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