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 75.13 -
Change - 432.67% 173.21% -46% -
Enterprise Value (EV) 9.561 50.93 139.1 75.13 75.13
Change - 432.67% 173.21% -46% 0%
P/E 0.66x - - 5.16x 4.69x
PBR - 0.64x 1.47x 0.65x 0.57x
PEG - - - - 0.47x
Capitalization / Revenue - 1.16x 2.52x 1.41x 1.36x
EV / Revenue - 0x 0x 1.41x 1.36x
EV / EBITDA - 0x 0x 4.06x 3.94x
EV / EBIT - 0x 0x 5.61x 5.44x
EV / FCF - -0x -0x 4.35x 4.49x
FCF Yield - -9.84% -3% 23% 22.3%
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 0.0516 0.0516
Nbr of stocks (in thousands) 450,709 1,447,993 1,454,993 1,455,330 -
Announcement Date 15/04/24 01/03/25 28/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76.36M
24.49x3.25x13.1x5.53% 111B
29.6x10.04x14.37x2.87% 89.84B
12.98x1.9x10.71x5.81% 83.38B
21.15x5.71x11.54x3.69% 71.99B
21.91x9.5x12.8x3.99% 66B
16.57x2.21x11.1x4.52% 60.09B
13.83x6.48x11.7x7.7% 59.9B
24.98x4.16x13.39x1.79% 59.6B
14.92x4.14x11.66x4.74% 32.74B
Average 20.05x 5.26x 12.26x 4.52% 63.42B
Weighted average by Cap. 20.85x 5.30x 12.39x 4.54%

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.