Company Valuation: Pacific Radiance Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 9.561 50.93 139.1 79.99 -
Change - 432.67% 173.21% -42.51% -
Enterprise Value (EV) 9.561 50.93 139.1 79.99 79.99
Change - 432.67% 173.21% -42.51% 0%
P/E 0.66x - - 5.5x 5x
PBR - 0.64x 1.47x 0.69x 0.61x
PEG - - - - 0.5x
Capitalization / Revenue - 1.16x 2.52x 1.5x 1.45x
EV / Revenue - 0x 0x 1.5x 1.45x
EV / EBITDA - 0x 0x 4.32x 4.19x
EV / EBIT - 0x 0x 5.97x 5.79x
EV / FCF - -0x -0x 4.63x 4.78x
FCF Yield - -9.84% -3% 21.6% 20.9%
Dividend per Share 2 - - 0.00138 - -
Rate of return - - 1.44% - -
EPS 2 0.032 - - 0.01 0.011
Distribution rate - - - - -
Net sales 1 - 43.84 55.19 53.47 55.05
EBITDA 1 - 5.991 19 18.51 19.09
EBIT 1 - 1.288 13.56 13.4 13.81
Net income 1 14.52 25.85 12.86 14.21 14.98
Net Debt - - - - -
Reference price 2 0.0212 0.0352 0.0956 0.0550 0.0550
Nbr of stocks (in thousands) 450,709 1,447,993 1,454,993 1,455,330 -
Announcement Date 15/4/24 1/3/25 28/2/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 81.02M
26.18x4.11x13.68x5.12% 117B
31.17x10.2x14.7x2.89% 89.06B
12.51x2.04x10.38x6.2% 78.9B
21.51x5.7x11.54x3.75% 70.5B
25.19x10.1x13.68x3.69% 69.71B
13.23x6.39x11.35x8.02% 57.81B
24.64x3.81x13.1x1.87% 56.56B
15.29x2.28x10.56x4.93% 55.09B
16.34x3.72x11.27x5.15% 29.98B
Average 20.67x 5.37x 12.25x 4.62% 62.43B
Weighted average by Cap. 21.75x 5.57x 12.51x 4.58%

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. RXS Stock
  4. Valuation Pacific Radiance Ltd.