Company Valuation: Scilex Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 - 564 199.6 76.36 74.75
Change - - -64.61% -61.74% -2.11%
Enterprise Value (EV) 1 - 563.2 324.1 117.8 196.3
Change - - -42.45% -63.64% 66.59%
P/E -22.3x -22.9x -1.59x -0.7x -0.33x
PBR -8.85x 15.6x -1.18x -0.41x -0.41x
PEG -0.3x 0.4x -0x 0x -0x
Capitalization / Revenue - 14.8x 4.27x 1.35x 2.47x
EV / Revenue - 14.8x 6.93x 2.08x 6.49x
EV / EBITDA - -12.1x -3.2x -1.33x -0.73x
EV / EBIT - -11.1x -3.07x -1.27x -0.72x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -15.75 -6.092 -44.85 -21.33 -36.48
Distribution rate - - - - -
Net sales 1 31.32 38.03 46.74 56.59 30.25
EBITDA 1 -32.06 -46.67 -101.3 -88.74 -267.7
EBIT 1 -35.84 -50.63 -105.4 -92.79 -272.3
Net income 1 -88.42 -23.36 -114.3 -72.81 -358.7
Net Debt 1 150.4 -0.774 124.5 41.49 121.6
Reference price 2 351.400 139.650 71.400 14.924 12.200
Nbr of stocks (in thousands) - 4,039 2,795 5,117 6,127
Announcement Date 5/13/22 3/7/23 3/12/24 3/31/25 4/10/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 34.4M
108.24x6.03x25.59x2.29% 367B
22.86x3.09x10.81x1.74% 66.89B
15.8x7.7x11.8x - 12.93B
14.47x1.8x6.12x3.06% 7.54B
17.92x5.57x14.88x-.--% 4.38B
35.37x2.32x26.43x0.78% 4.07B
34.7x5.43x15.9x - 3.02B
-213.3x - - -.--% 2.48B
Average 4.51x 4.56x 15.93x 1.31% 52.05B
Weighted average by Cap. 88.33x 5.55x 22.61x 2.18%

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. SCLX Stock
  4. Valuation Scilex Holding Company