Valuation PACC RADI Singapore S.E.

Stocks

Delayed Singapore S.E. Other stock markets			5-day change	1st Jan Change
- ^SGD	-.--%		-11.86%	-11.86%

May. 25	Pacific Radiance Allots, Issues Shares Upon Exercise of Warrants	MT
May. 05	Pacific Radiance Allots, Issues Over 4 Million Shares Upon Exercise of Warrants	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Market Cap ¹	9.561	50.93	139.1	82.38	-
Change	-	432.67%	173.21%	-40.79%	-
Enterprise Value (EV)	9.561	50.93	139.1	82.38	82.38
Change	-	432.67%	173.21%	-40.79%	0%
P/E	0.66x	-	-	5.66x	5.15x
PBR	-	0.64x	1.47x	0.71x	0.63x
PEG	-	-	-	-	0.52x
Capitalization / Revenue	-	1.16x	2.52x	1.54x	1.5x
EV / Revenue	-	0x	0x	1.54x	1.5x
EV / EBITDA	-	0x	0x	4.45x	4.32x
EV / EBIT	-	0x	0x	6.15x	5.97x
EV / FCF	-	-0x	-0x	4.76x	4.92x
FCF Yield	-	-9.84%	-3%	21%	20.3%
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	0.0566	0.0566
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENBRIDGE INC.	27.22x	4.19x	13.95x	4.92%	123B
WILLIAMS COMPANIES, INC.	31.71x	10.25x	14.79x	2.83%	90.97B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.94x	2.08x	10.61x	6.01%	81.18B
KINDER MORGAN, INC.	21.86x	5.78x	11.66x	3.7%	71.64B
TC ENERGY CORPORATION	25.71x	10.23x	13.85x	3.61%	72.02B
TARGA RESOURCES CORP.	25.8x	3.93x	13.61x	1.77%	59.71B
ONEOK, INC.	15.9x	2.36x	10.83x	4.73%	57.36B
MPLX LP	13.12x	6.34x	11.29x	8.1%	57.24B
CHENIERE ENERGY PARTNERS, L.P.	16.68x	3.74x	11.28x	5.13%	30.1B
Average	21.22x	5.43x	12.43x	4.53%	71.43B
Weighted average by Cap.	22.39x	5.62x	12.71x	4.46%