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 65.44 -
Change - 432.67% 173.21% -52.96% -
Enterprise Value (EV) 9.561 50.93 139.1 65.44 65.44
Change - 432.67% 173.21% -52.96% 0%
P/E 0.66x - - 4.48x 4.08x
PBR - 0.64x 1.47x 0.56x 0.5x
PEG - - - - 0.41x
Capitalization / Revenue - 1.16x 2.52x 1.22x 1.19x
EV / Revenue - 0x 0x 1.22x 1.19x
EV / EBITDA - 0x 0x 3.54x 3.43x
EV / EBIT - 0x 0x 4.88x 4.74x
EV / FCF - -0x -0x 3.79x 3.91x
FCF Yield - -9.84% -3% 26.4% 25.6%
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 0.0448 0.0448
Nbr of stocks (in thousands) 450,709 1,447,993 1,454,993 1,459,462 -
Announcement Date 15/4/24 1/3/25 28/2/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 65.41M
24.18x3.24x13.05x5.58% 110B
29.97x10.14x14.5x2.83% 91.02B
13.05x1.88x10.76x5.73% 84.52B
20.95x5.67x11.46x3.72% 71.3B
21.74x9.46x12.73x4.02% 65.4B
26.18x4.39x13.92x1.7% 63.05B
13.87x6.5x11.74x7.67% 60.14B
16.3x2.18x11.01x4.54% 59.82B
14.62x4.17x11.71x4.68% 33.18B
Average 20.10x 5.29x 12.32x 4.5% 63.83B
Weighted average by Cap. 20.91x 5.32x 12.44x 4.51%

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.