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 5,626 - -
Change - -46.39% 190.08% 198.32% 11.06% 25.2% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 5,324 5,270 5,334
Change - -41.63% 215.07% 200.38% 8.97% 24.69% -1.01% 1.2%
P/E -6.92x -4x -9.45x -17.5x -13.4x -14.8x -18.4x -30.4x
PBR 5.3x 2.07x 6.96x 11x 20.6x 22.8x 22.2x 27.6x
PEG - 0.1x 0.8x -0.7x -0.4x 4.37x 0.9x 0.8x
Capitalization / Revenue 46.3x 14.1x - - - 864x 37.6x 16.1x
EV / Revenue 37.7x 12.5x - - - 818x 35.3x 15.2x
EV / EBITDA -5.57x - - - -11.1x -12.5x -18x -54.6x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -12.4x -15.6x -28.8x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -16.4x -23.7x -59.8x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -6.11% -4.22% -1.67%
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 46.95 46.95 46.95
Nbr of stocks (in thousands) 35,108 51,663 72,143 93,615 102,007 119,828 - -
Announcement Date 07/03/22 07/03/23 19/03/24 27/02/25 03/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-14.77x817.57x-12.47x-.--% 5.63B
33.03x8.6x25.99x0.06% 56.24B
16.44x4.92x10.69x1.83% 43.76B
-18.06x4.28x-7.47x-.--% 23.32B
-37.29x12.3x-35.89x-.--% 21.34B
19.43x3.77x9.8x-.--% 15.75B
21.69x4.34x14.37x-.--% 15.6B
16.58x4.78x11.21x-.--% 13.18B
-421.16x28.6x-3188.16x-.--% 12.01B
39.27x15.14x44.47x-.--% 11.87B
Average -34.48x 90.43x -312.75x 0.19% 21.87B
Weighted average by Cap. -11.20x 29.15x -165.99x 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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!