SCILEX HOLDING COMPANY |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.89 USD | +2.30% |
|
+20.87% | -55.83% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 564 | 199.6 | 105.4 | - | - |
| Enterprise Value (EV) 1 | 564 | 199.6 | 105.4 | 105.4 | 105.4 |
| P/E ratio | -23.5 x | -1.59 x | -2.56 x | -3.73 x | -4.35 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 4.27 x | 1.1 x | 0.77 x | 0.87 x |
| EV / Revenue | - | 4.27 x | 1.1 x | 0.77 x | 0.87 x |
| EV / EBITDA | - | - | - | - | - |
| EV / FCF | - | - | -0.96 x | -1.17 x | -2.61 x |
| FCF Yield | - | - | -104% | -85.4% | -38.2% |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 141,349 | 97,837 | 121,121 | - | - |
| Reference price 2 | 3.990 | 2.040 | 0.8700 | 0.8700 | 0.8700 |
| Announcement Date | 3/7/23 | 3/12/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 46.74 | 95.68 | 137.6 | 121.3 |
| EBITDA | - | - | - | - | - |
| EBIT 1 | - | -105.4 | -57.65 | -52.42 | -53 |
| Operating Margin | - | -225.55% | -60.25% | -38.08% | -43.69% |
| Earnings before Tax (EBT) 1 | - | -114.3 | -59.93 | -47.05 | -53 |
| Net income 1 | -23.36 | -114.3 | -59.93 | -47.05 | -58.3 |
| Net margin | - | -244.59% | -62.64% | -34.18% | -48.06% |
| EPS 2 | -0.1700 | -1.280 | -0.3400 | -0.2333 | -0.2000 |
| Free Cash Flow 1 | - | - | -109.7 | -90 | -40.3 |
| FCF margin | - | - | -114.65% | -65.39% | -33.22% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/7/23 | 3/12/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 10.12 | 13.46 | 10.88 | 23.18 | 25.34 | 29.4 | 35 | 38.65 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | -38.8 | -18.34 | -19.48 | -9.869 | -11.15 | -9.106 | - | - |
| Operating Margin | - | -383.56% | -136.23% | -178.96% | -42.58% | -44.01% | -30.97% | - | - |
| Earnings before Tax (EBT) 1 | - | -35.53 | -21.39 | -24.38 | -11.26 | -12.1 | -9.536 | - | - |
| Net income 1 | -26.65 | -35.53 | -21.39 | -24.38 | -11.26 | -12.1 | -9.536 | - | - |
| Net margin | - | -351.18% | -158.87% | -223.97% | -48.58% | -47.76% | -32.43% | - | - |
| EPS 2 | -0.1900 | -0.6300 | -0.2500 | -0.2400 | -0.0850 | -0.0900 | -0.0700 | -0.0700 | -0.0450 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/11/23 | 11/14/23 | 3/12/24 | 5/13/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -110 | -90 | -40.3 |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 3/7/23 | 3/12/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
0.87
USD
Average target price
5.5
USD
Spread / Average Target
+532.18%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -55.83% | 105M | |
| +10.23% | 9.11B | |
| -10.76% | 5.21B | |
| +51.58% | 4.83B | |
| +12.50% | 4.09B | |
| -20.70% | 2.35B | |
| +12.83% | 2.32B | |
| +19.51% | 2.27B | |
| -29.65% | 2.19B | |
| -0.50% | 1.64B |
- Stock Market
- Equities
- SCLX Stock
- Financials Scilex Holding Company