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 6,396 - -
Change - -46.39% 190.08% 198.32% 11.06% 42.34% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,079 5,991 6,026
Change - -41.63% 215.07% 200.38% 8.97% 42.38% -1.44% 0.58%
P/E -6.92x -4x -9.45x -17.5x -13.4x -16x -20.3x -33.1x
PBR 5.3x 2.07x 6.96x 11x 20.6x 23.9x 21.4x 23.7x
PEG - 0.1x 0.8x -0.7x -0.4x 12.33x 1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,111x 43.2x 18.2x
EV / Revenue 37.7x 12.5x - - - 1,056x 40.5x 17.2x
EV / EBITDA -5.57x - - - -11.1x -14.2x -20.3x -62.5x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -13.9x -17.2x -30.5x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -18.1x -28x -70.5x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.51% -3.57% -1.42%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.59 -2.26 -1.99 -2.47 -3.29 -3.247 -2.561 -1.571
Distribution rate - - - - - - - -
Net sales 1 18.82 33.19 - - - 5.756 147.9 350.7
EBITDA 1 -127.3 - - - -383 -429 -295.2 -96.48
EBIT 1 -129.9 -134.4 -171.3 -252.1 -384.6 -437.6 -347.3 -197.9
Net income 1 -131.8 -134.5 -165.8 -246.3 -377.9 -425.3 -362.1 -217.8
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 52.05 52.05 52.05
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.($)
-16.17x1056.09x-14.17x-.--% 6.4B
20.97x7.34x14.96x1.41% 70.07B
30.34x7.64x23.38x0.05% 52.87B
-78.21x14.61x-74.55x-.--% 27.02B
29.96x5.86x15.52x-.--% 23.61B
-14.6x5.15x-6.71x-.--% 23.38B
56.69x21.05x42.62x0.06% 19.43B
25.59x4.85x16.27x-.--% 18.75B
-802.92x37.67x-14929.22x-.--% 15.85B
15.89x4.68x10.93x-.--% 12.7B
Average -73.25x 116.49x -1,490.10x 0.15% 27.01B
Weighted average by Cap. -36.00x 35.11x -870.22x 0.38%

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