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 84.55 -
Change - 432.67% 173.21% -39.23% -
Enterprise Value (EV) 9.561 50.93 139.1 84.55 84.55
Change - 432.67% 173.21% -39.23% 0%
P/E 0.66x - - 5.81x 5.28x
PBR - 0.64x 1.47x 0.73x 0.65x
PEG - - - - 0.53x
Capitalization / Revenue - 1.16x 2.52x 1.58x 1.54x
EV / Revenue - 0x 0x 1.58x 1.54x
EV / EBITDA - 0x 0x 4.57x 4.43x
EV / EBIT - 0x 0x 6.31x 6.12x
EV / FCF - -0x -0x 4.89x 5.05x
FCF Yield - -9.84% -3% 20.4% 19.8%
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 0.0581 0.0581
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 84.55M
26.97x4.25x13.86x4.97% 121B
29.98x9.74x14.28x2.98% 86.58B
13.27x2.1x10.79x5.92% 82.47B
23.11x10.16x13.76x3.64% 71.23B
20.98x5.6x11.47x3.75% 70.7B
13.59x6.53x11.59x7.76% 59.22B
24.8x3.83x13.2x1.86% 57.45B
15.75x2.33x10.71x4.81% 56.37B
17.53x3.81x11.37x5.06% 30.47B
Average 20.66x 5.37x 12.34x 4.53% 63.56B
Weighted average by Cap. 21.61x 5.51x 12.57x 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.