Valuation Scilex Holding Company

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-11 EDT			5-day change	1st Jan Change
6.460 ^USD	-0.46%		+1.57%	-56.71%

06-30	Scilex Holding Company(NasdaqCM:SCLX) added to Russell Microcap Growth Index	CI
06-30	Scilex Holding Company(NasdaqCM:SCLX) added to Russell Microcap Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	564	199.6	76.36	35.49	-	-
Change	-	-64.61%	-61.74%	-53.53%	-	-
Enterprise Value (EV)	564	199.6	76.36	35.49	35.49	35.49
Change	-	-64.61%	-61.74%	-53.53%	0%	0%
P/E ratio	-23.5x	-1.59x	-0.76x	-1.68x	-0.86x	-3.25x
PBR	-	-	-	-	-	-
PEG	-	-0x	0x	0x	-0x	0x
Capitalization / Revenue	-	4.27x	1.35x	0.34x	0.22x	0.11x
EV / Revenue	-	0x	0x	0.34x	0.22x	0.11x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-0x	-0x	-0.72x	139x	0.31x
EV / FCF	-	-9.62x	-	-	-	-
FCF Yield	-	-0%	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-5.95	-44.8	-19.6	-3.85	-7.48	-1.985
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	46.74	56.59	105	160.6	315.6
EBITDA	-	-	-	-	-	-
EBIT ¹	-	-105.4	-83.4	-49.08	0.2553	112.7
Net income ¹	-23.36	-114.3	-72.81	-47.27	-0.2507	91.1
Net Debt	-	-	-	-	-	-
Reference price ²	139.650	71.400	14.924	6.460	6.460	6.460
Nbr of stocks (in thousands)	4,039	2,795	5,117	5,493	-	-
Announcement Date	3/7/23	3/12/24	3/31/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCILEX HOLDING COMPANY	-1.68x	-	-	-	35.49M
MERCK KGAA	15.83x	2.55x	9x	2.07%	57.35B
KYOWA KIRIN CO., LTD.	23.25x	2.23x	10.2x	2.43%	8.81B
HALOZYME THERAPEUTICS, INC.	11.93x	5.92x	9.03x	-	7.04B
YUHAN CORPORATION	72.14x	3.66x	44.31x	0.44%	6.08B
SK BIOPHARMACEUTICALS CO., LTD.	57.4x	10.46x	41.79x	-.--%	5.6B
BETTA PHARMACEUTICALS CO., LTD.	34.15x	7.03x	17.67x	0.62%	3.39B
SUPERNUS PHARMACEUTICALS, INC.	288x	-	-	-	2.07B
SHANGHAI SHYNDEC PHARMACEUTICAL CO., LTD.	12.24x	-	-	2.03%	2.06B
INDIVIOR PLC	13.46x	1.82x	7.2x	-.--%	1.92B
Average	52.67x	4.81x	19.89x	1.08%	9.44B
Weighted average by Cap.	28.83x	3.50x	13.82x	1.75%