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 5,294 - -
Change - -46.39% 190.08% 198.32% 11.06% 17.82% - -
Enterprise Value (EV) 1 709.3 414 1,304 3,918 4,270 4,992 4,938 5,002
Change - -41.63% 215.07% 200.38% 8.97% 16.92% -1.07% 1.28%
P/E Ratio -6.92x -4x -9.45x -17.5x -13.4x -13.9x -17.3x -28.6x
PBR 5.3x 2.07x 6.96x 11x 20.6x 21.4x 20.9x 25.9x
PEG - 0.1x 0.8x -0.7x -0.4x 4.11x 0.9x 0.7x
Capitalization / Revenue 46.3x 14.1x - - - 813x 35.4x 15.1x
EV / Revenue 37.7x 12.5x - - - 767x 33x 14.3x
EV / EBITDA -5.57x - - - -11.1x -11.7x -16.9x -51.2x
EV / EBIT -5.46x -3.08x -7.62x -15.5x -11.1x -11.6x -14.6x -27x
EV / FCF -5.37x -3.1x -8.98x -19.5x -14.2x -15.3x -22.2x -56x
FCF Yield -18.6% -32.3% -11.1% -5.13% -7.04% -6.52% -4.51% -1.78%
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 44.18 44.18 44.18
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-13.9x766.59x-11.7x-.--% 5.29B
33.17x8.64x26.13x0.05% 56.42B
16.69x5.03x10.91x1.8% 44.54B
-17.8x4.17x-7.3x-.--% 22.9B
-36.36x12.23x-35.67x-.--% 21.21B
20.25x3.95x10.26x-.--% 16.4B
21.44x4.3x14.23x-.--% 15.4B
16.8x4.85x11.36x-.--% 13.35B
-433.48x29.5x-3289.39x-.--% 12.36B
36.9x14.16x41.61x0.18% 11.15B
Average -35.63x 85.34x -322.95x 0.2% 21.9B
Weighted average by Cap. -12.31x 26.68x -176.54x 0.39%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!