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 6,882 - -
Change - -46.39% 190.08% 198.32% 11.06% 53.16% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 6,565 6,477 6,512
Change - -41.63% 215.07% 200.38% 8.97% 53.76% -1.34% 0.54%
P/E -6.92x -4x -9.45x -17.5x -13.4x -17.4x -22.1x -36x
PBR 5.3x 2.07x 6.96x 11x 20.6x 25.9x 23.2x 25.7x
PEG - 0.1x 0.8x -0.7x -0.4x 13.41x 1x 0.9x
Capitalization / Revenue 46.3x 14.1x - - - 1,196x 46.5x 19.6x
EV / Revenue 37.7x 12.5x - - - 1,141x 43.8x 18.6x
EV / EBITDA -5.57x - - - -11.1x -15.3x -21.9x -67.5x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -15x -18.6x -32.9x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.6x -30.3x -76.2x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.1% -3.3% -1.31%
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 56.51 56.51 56.51
Nbr of stocks (in thousands) 35,108 51,663 72,143 93,615 102,007 121,785 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-17.4x1140.51x-15.3x-.--% 6.88B
21.6x7.56x15.41x1.37% 72.21B
36.46x9.42x28.89x0.04% 63.98B
-82.59x15.45x-74.5x-.--% 28.53B
31.75x6.24x16.52x-.--% 25.07B
-17.57x7.2x-9.35x-.--% 28.42B
27.22x5.11x17.13x-.--% 20.04B
52.91x19.58x39.65x0.29% 18.19B
7705.33x40.58x-1416.2x-.--% 15.96B
16.82x4.99x11.65x-.--% 13.48B
Average 777.45x 125.66x -138.61x 0.17% 29.28B
Weighted average by Cap. 431.80x 37.48x -70.02x 0.36%

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