Company Valuation: scPharmaceuticals Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 105.5 144.5 137.3 244.2 224.8 177.1
Change - 37.04% -4.98% 77.8% -7.91% -21.22%
Enterprise Value (EV) 1 53.87 59.64 79.68 161.9 188.1 153.2
Change - 10.71% 33.61% 103.21% 16.18% -18.59%
P/E -3.19x -4.04x -4.9x -5.52x -4.41x -1.85x
PBR 2.05x 1.76x 2.43x 3.39x 6.06x 13.3x
PEG - 0.2x 0.2x -0.2x -0.46x -0.1x
Capitalization / Revenue - - - - 16,541,258x 4,875,649x
EV / Revenue - - - - - -
EV / EBITDA -1.64x -1.99x -3.09x -4.48x -3.4x -2.37x
EV / EBIT -1.64x -1.99x -3.09x -4.48x -3.4x -2.36x
EV / FCF -2.81x -3.72x -4.66x -8.17x -4.66x -3.27x
FCF Yield -35.5% -26.8% -21.5% -12.2% -21.5% -30.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.774 -1.311 -1.025 -1.299 -1.423 -1.913
Distribution rate - - - - - -
Net sales - - - - 13.59 36.33
EBITDA 1 -32.87 -29.9 -25.79 -36.12 -55.37 -64.76
EBIT 1 -32.9 -29.93 -25.82 -36.16 -55.4 -64.78
Net income 1 -33 -32.21 -28.03 -36.84 -54.81 -85.15
Net Debt 1 -51.59 -84.89 -57.64 -82.25 -36.72 -23.98
Reference price 2 5.660 5.290 5.020 7.170 6.270 3.540
Nbr of stocks (in thousands) 18,634 27,321 27,355 34,054 35,860 50,040
Announcement Date 24/03/20 23/03/21 22/03/22 22/03/23 13/03/24 19/03/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 305M
34.3x12.25x25.74x0.59% 1,030B
27.42x6.27x17.37x2.1% 617B
32.4x7.6x15.6x2.67% 455B
19.58x4.68x11.59x2.83% 350B
22.31x5.76x14.38x2.78% 299B
21.88x4.51x12.77x1.94% 265B
14.62x5.41x11.16x3.43% 225B
25.46x6.65x11.72x2.6% 209B
-47.31x5.67x31.32x2.51% 163B
Average 16.74x 6.53x 16.85x 2.38% 361.3B
Weighted average by Cap. 24.14x 7.76x 18.30x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SCPH Stock
  4. Valuation scPharmaceuticals Inc.