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 5,622 - -
Change - -46.39% 190.08% 198.32% 11.06% 25.11% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 5,305 5,211 5,232
Change - -41.63% 215.07% 200.38% 8.97% 24.25% -1.77% 0.39%
P/E -6.92x -4x -9.45x -17.5x -13.4x -14.1x -17.7x -35.4x
PBR 5.3x 2.07x 6.96x 11x 20.6x 21.2x 18.6x 19.8x
PEG - 0.1x 0.8x -0.7x -0.4x 29.76x 0.9x 0.7x
Capitalization / Revenue 46.3x 14.1x - - - 826x 39.8x 14.2x
EV / Revenue 37.7x 12.5x - - - 780x 36.9x 13.2x
EV / EBITDA -5.57x - - - -11.1x -12.4x -16.9x -45.5x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -12.2x -15.1x -32.8x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -19.2x -23.8x -62x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -5.22% -4.21% -1.61%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.59 -2.26 -1.99 -2.47 -3.29 -3.274 -2.603 -1.304
Distribution rate - - - - - - - -
Net sales 1 18.82 33.19 - - - 6.802 141.4 395
EBITDA 1 -127.3 - - - -383 -429.2 -308.8 -114.9
EBIT 1 -129.9 -134.4 -171.3 -252.1 -384.6 -435.9 -345.9 -159.5
Net income 1 -131.8 -134.5 -165.8 -246.3 -377.9 -428.5 -359.6 -177.4
Net Debt 1 -162.8 -53.53 -51.84 -127.7 -223.8 -316.5 -410.4 -390
Reference price 2 24.84 9.05 18.80 43.22 44.05 46.16 46.16 46.16
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-14.1x779.89x-12.36x-.--% 5.62B
21.73x7.77x15.61x1.37% 74.41B
30.79x8.87x27.62x0.04% 59.26B
32.79x5.89x17.64x0.99% 47.14B
33.58x3.26x14.07x-.--% 42.91B
-21.23x229.92x-22.88x-.--% 44.13B
46.86x5.42x29.73x-.--% 40.79B
27.79x7.97x20.59x0.41% 30.77B
33.94x7.26x18.84x-.--% 29.31B
-66.62x12.77x-65.09x-.--% 23.71B
Average 12.55x 106.90x 4.38x 0.28% 39.81B
Weighted average by Cap. 19.08x 42.79x 10.07x 0.41%

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