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 7,039 - -
Change - -46.39% 190.08% 198.32% 11.06% 56.66% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,722 6,634 6,669
Change - -41.63% 215.07% 200.38% 8.97% 57.44% -1.31% 0.53%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.8x -22.5x -37.5x
PBR 5.3x 2.07x 6.96x 11x 20.6x 26.5x 23.7x 26.3x
PEG - 0.1x 0.8x -0.7x -0.4x 13.93x 1.1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,238x 48.2x 20.2x
EV / Revenue 37.7x 12.5x - - - 1,183x 45.4x 19.1x
EV / EBITDA -5.57x - - - -11.1x -15.7x -22.5x -69.1x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -15.4x -19x -34.7x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -20.1x -30.5x -84.4x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -4.98% -3.28% -1.18%
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 57.80 57.80 57.80
Nbr of stocks (in thousands) 35,108 51,663 72,143 93,615 102,007 121,785 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-17.8x1182.61x-15.67x-.--% 7.04B
20.59x7.25x14.66x1.42% 69.54B
36.89x9.62x29.41x0.04% 64.97B
30.69x6.58x17.2x-.--% 26.51B
-72.56x13.98x-67.43x-.--% 25.89B
-15.61x5.94x-7.46x-.--% 25.64B
58.27x21.67x43.95x0.26% 20.22B
27.27x5.11x16.98x-.--% 19.98B
1415.29x39.34x858.54x-.--% 15.69B
16.84x5x11.66x-.--% 13.49B
Average 149.99x 129.71x 90.18x 0.17% 28.9B
Weighted average by Cap. 91.32x 39.34x 56.03x 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