Company Valuation: Scorpius Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 16.22 122.4 77.23 20.66 11.48 1.607
Change - 654.67% -36.9% -73.25% -44.42% -86.01%
Enterprise Value (EV) 1 3.391 12.46 -17.23 -14.22 23.13 28.99
Change - 267.35% -238.28% 17.44% 262.68% 25.32%
P/E Ratio -0.79x -3.29x -2.16x -0.47x -0.25x -0.03x
PBR 1.18x 1.04x 0.69x 0.28x 0.37x 0.27x
PEG - 0.1x 0.2x -0x -0.12x 0x
Capitalization / Revenue 5.32x 41.5x 36.6x 3.24x 1.64x 0.26x
EV / Revenue 1.11x 4.23x -8.15x -2.23x 3.31x 4.64x
EV / EBITDA -0.18x -0.51x 0.52x 0.33x -0.67x -1.04x
EV / EBIT -0.17x -0.5x 0.51x 0.31x -0.55x -0.88x
EV / FCF -0.67x -0.8x 1.06x 0.46x -1.25x -1.89x
FCF Yield -149% -126% 93.9% 219% -80.2% -53%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -842 -326 -281.5 -340 -347.2 -13.04
Distribution rate - - - - - -
Net sales 1 3.049 2.948 2.113 6.383 6.995 6.243
EBITDA 1 -19.16 -24.59 -32.93 -42.5 -34.47 -27.95
EBIT 1 -19.4 -24.93 -33.54 -45.64 -42.03 -32.85
Net income 1 -20.02 -26.05 -35.07 -43.43 -45.22 -32.81
Net Debt 1 -12.83 -109.9 -94.45 -34.88 11.65 27.39
Reference price 2 665.000199 1,072.000000 608.000000 161.020000 88.060000 0.330000
Nbr of stocks (in thousands) 24.4 114 127 128 130 4,868
Announcement Date 3/30/20 3/25/21 3/11/22 3/31/23 4/26/24 4/30/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 67.26K
51x8.69x41.99x - 748M
Average 51.00x 8.69x 41.99x 374.26M
Weighted average by Cap. 51.00x 8.69x 41.99x

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. SCPX Stock
  4. Valuation Scorpius Holdings, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!