Company Valuation: Pacific Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 19.61 12.22 7.273 4.201 3.025 3.6
Change - -37.68% -40.49% -42.24% -27.98% 19.01%
Enterprise Value (EV) 1 19.87 9.52 5.01 3.498 2.746 3.126
Change - -52.08% -47.38% -30.17% -21.5% 13.82%
P/E -17.2x -26.7x -5.83x -2.86x -2.23x -4.39x
PBR 1.33x 0.69x 0.43x 0.27x 0.19x 0.22x
PEG - 0.4x -0x -0.2x 0.1x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -24.5x -15.8x -9.71x - - -3.53x
EV / EBIT -22.1x -13.7x -8.22x -2.7x -2.65x -3.52x
EV / FCF -1,255x -18.4x -10.3x -3.24x -3.6x -3.37x
FCF Yield -0.08% -5.44% -9.73% -30.9% -27.8% -29.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000699 -0.000225 -0.0006 -0.0007 -0.000448 -0.000228
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.8094 -0.6025 -0.5162 - - -0.8863
EBIT 1 -0.8987 -0.6959 -0.6096 -1.295 -1.036 -0.8883
Net income 1 -1.118 -0.4156 -1.172 -1.41 -1.1 -0.7689
Net Debt 1 0.2581 -2.701 -2.263 -0.7023 -0.279 -0.4746
Reference price 2 0.012000 0.006000 0.003500 0.002000 0.001000 0.001000
Nbr of stocks (in thousands) 1,634,124 2,036,833 2,077,884 2,100,384 3,025,384 3,600,384
Announcement Date 9/13/21 10/2/22 9/28/23 9/26/24 9/30/25 8/24/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.53M
12x2.34x5.19x2.67% 153B
11.93x3.17x6.17x3.71% 97.94B
8.31x2.51x4.39x2.94% 73.62B
9.49x1.42x4.6x1.99% 57.13B
7.05x2.42x3.82x1.8% 56.84B
9.04x2.46x4.91x2.36% 54.1B
11.28x3.36x4.79x2.34% 52.27B
12.08x3.25x4.93x6.2% 42.35B
5.57x1.63x3.9x4.85% 34.14B
Average 9.64x 2.51x 4.74x 3.21% 62.13B
Weighted average by Cap. 10.20x 2.53x 4.92x 3.03%

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. PXR Stock
  4. Valuation Pacific Resources Limited