Valuation Scilex Holding Company

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2024-09-16 EDT			5-day change	1st Jan Change
1.090 ^USD	-5.22%		+6.86%	-46.57%

09-12	Scilex Gets Drug Distributor Accreditation from National Association of Boards of Pharmacy	MT
09-03	Scilex Unit Semnur Pharmaceuticals, Denali Capital Sign Merger Agreement	MT

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	564	199.6	143.6	-	-
Change	-	-64.61%	-28.06%	-	-
Enterprise Value (EV)	564	199.6	143.6	143.6	143.6
Change	-	-64.61%	-28.06%	0%	0%
P/E ratio	-23.5x	-1.59x	-0.92x	-2.44x	-2.45x
PBR	-	-	-	-	-
PEG	-	-0x	0.13x	0x	6.55x
Capitalization / Revenue	-	4.27x	2.33x	1.49x	1.43x
EV / Revenue	-	0x	2.33x	1.49x	1.43x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-0x	-1.58x	-1.88x	-2.2x
EV / FCF	-	-0x	-1.17x	-1.3x	-2.14x
FCF Yield	-	-10.4%	-85.8%	-77.2%	-46.7%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.17	-1.28	-1.19	-0.4467	-0.445
Distribution rate	-	-	-	-	-
Net sales ¹	-	46.74	61.6	96.48	100.1
EBITDA	-	-	-	-	-
EBIT ¹	-	-105.4	-91.05	-76.47	-65.19
Net income ¹	-23.36	-114.3	-102.1	-89.37	-80.64
Net Debt	-	-	-	-	-
Reference price ²	3.990	2.040	1.090	1.090	1.090
Nbr of stocks (in thousands)	141,349	97,837	131,722	-	-
Announcement Date	3/7/23	3/12/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SCILEX HOLDING COMPANY	-0.97x	-	-	-	151M
MERCK KGAA	24.46x	3.74x	13.22x	+1.37%	81.08B
KYOWA KIRIN CO. LTD.	25.17x	2.83x	12x	+1.79%	12.2B
YUHAN CORPORATION	62.44x	4.51x	53.15x	+0.33%	7.07B
SK BIOPHARMACEUTICALS CO., LTD.	114.59x	15.22x	83.23x	-.--%	6.15B
BETTA PHARMACEUTICALS CO., LTD.	33.86x	6.09x	18.9x	+0.66%	2.32B
SHANGHAI SHYNDEC PHARMACEUTICAL CO., LTD.	11.2x	-	-	+17.86%	1.91B
SHENYANG XINGQI PHARMACEUTICAL CO.,LTD.	27.95x	-	-	-	1.77B
SUPERNUS PHARMACEUTICALS, INC.	107.28x	-	-	-	1.71B
Average	45.11x	6.48x	36.10x	+3.67%	12.71B
Weighted average by Cap.	32.97x	4.39x	19.76x	+1.54%