Scilex Holding Co
NASDAQ:SCLX
Intrinsic Value
The intrinsic value of one SCLX stock under the Base Case scenario is 3 136.77 USD. Compared to the current market price of 21 USD, Scilex Holding Co is Undervalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Scilex Holding Co
Balance Sheet Decomposition
Scilex Holding Co
Current Assets | 46.8m |
Cash & Short-Term Investments | 3.9m |
Receivables | 34.6m |
Other Current Assets | 8.3m |
Non-Current Assets | 54.5m |
PP&E | 3.7m |
Intangibles | 50m |
Other Non-Current Assets | 897k |
Free Cash Flow Analysis
Scilex Holding Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Scilex Holding Co
Revenue
|
46.7m
USD
|
Cost of Revenue
|
-15.7m
USD
|
Gross Profit
|
31.1m
USD
|
Operating Expenses
|
-136.5m
USD
|
Operating Income
|
-105.4m
USD
|
Other Expenses
|
-61.5m
USD
|
Net Income
|
-167m
USD
|
SCLX Profitability Score
Profitability Due Diligence
Scilex Holding Co's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Scilex Holding Co's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
SCLX Solvency Score
Solvency Due Diligence
Scilex Holding Co's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Scilex Holding Co's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SCLX Price Targets Summary
Scilex Holding Co
Dividends
Current shareholder yield for SCLX is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?