Valuation Scilex Holding Company

Stocks

Real-time Estimate Cboe BZX Other stock markets 09:54:35 2026-07-10 EDT			5-day change	1st Jan Change
9.150 ^USD	-0.54%		+13.63%	-24.84%

07-01	Scilex Holding Company Agrees to A Further Extension Outstanding Payment Obligations	CI
06-29	Scilex Holding Company(NasdaqCM:SCLX) added to Russell Microcap Value Benchmark Index	CI

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCILEX HOLDING COMPANY	-	-	-	-	64.7M
MERCK & CO., INC.	61.31x	5.2x	21.64x	2.68%	309B
MERCK KGAA	23.65x	3.25x	11.58x	1.67%	69.38B
HALOZYME THERAPEUTICS, INC.	11.68x	5.93x	9.14x	-	9.33B
KYOWA KIRIN CO., LTD.	17.38x	2.21x	7.61x	2.57%	8.62B
SK BIOPHARMACEUTICALS CO., LTD.	21.39x	6.06x	17.14x	-.--%	4.16B
BETTA PHARMACEUTICALS CO., LTD.	34.66x	6.56x	18.75x	-	4.01B
YUHAN CORPORATION	37.42x	2.12x	26.07x	0.82%	3.33B
SUPERNUS PHARMACEUTICALS, INC.	112.5x	-	-	-.--%	2.83B
Average	40.00x	4.47x	15.99x	1.29%	45.63B
Weighted average by Cap.	52.39x	4.82x	19.31x	2.44%