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 5,870 - -
Change - -46.39% 190.08% 198.32% 11.06% 30.64% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 5,568 5,515 5,578
Change - -41.63% 215.07% 200.38% 8.97% 30.42% -0.96% 1.15%
P/E -6.92x -4x -9.45x -17.5x -13.4x -15.4x -19.2x -31.7x
PBR 5.3x 2.07x 6.96x 11x 20.6x 23.8x 23.2x 28.8x
PEG - 0.1x 0.8x -0.7x -0.4x 4.55x 1x 0.8x
Capitalization / Revenue 46.3x 14.1x - - - 901x 39.3x 16.8x
EV / Revenue 37.7x 12.5x - - - 855x 36.9x 15.9x
EV / EBITDA -5.57x - - - -11.1x -13x -18.9x -57.1x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -12.9x -16.3x -30.1x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -17.1x -24.8x -62.5x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.84% -4.03% -1.6%
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 48.99 48.99 48.99
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.($)
-15.41x855.11x-13.05x-.--% 5.87B
20.76x6.35x13.89x1.53% 55.23B
31.7x7.83x24.1x0.05% 53.75B
-18.35x4.4x-7.71x-.--% 23.48B
-39.73x12.6x-37.13x-.--% 22B
24.86x4.85x12.85x-.--% 19.78B
24.09x4.69x15.26x-.--% 17.44B
-736.67x34.86x-3924.15x-.--% 14.66B
17.61x5.1x11.9x-.--% 14.07B
39.36x15.8x40.68x0.09% 13.02B
Average -65.18x 95.16x -386.34x 0.17% 23.93B
Weighted average by Cap. -32.06x 29.83x -231.16x 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