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 84.6 -
Change - 432.67% 173.21% -39.19% -
Enterprise Value (EV) 9.561 50.93 139.1 84.6 84.6
Change - 432.67% 173.21% -39.19% 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 6.13x
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 4/15/24 3/1/25 2/28/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 85.53M
27.4x4.29x13.99x4.89% 123B
31.93x10.19x14.94x2.8% 92.03B
13.52x2.13x10.93x5.81% 83.94B
21.92x5.73x11.79x3.64% 72.91B
24.51x10.29x13.94x3.56% 72.8B
26.48x4.03x13.87x1.75% 61.3B
16.38x2.4x10.99x4.62% 58.75B
13.35x6.46x11.45x7.87% 58.36B
18.38x3.93x11.74x4.83% 31.91B
Average 21.54x 5.49x 12.63x 4.42% 65.52B
Weighted average by Cap. 22.56x 5.65x 12.86x 4.37%

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.