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 4/15/24 3/1/25 2/28/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 75.13M
24.9x3.28x13.23x5.44% 112B
29.76x10.22x14.62x2.81% 91.9B
12.93x1.86x10.69x5.81% 83.44B
21.51x5.78x11.67x3.63% 73.19B
22.2x9.58x12.9x3.94% 66.77B
26.72x4.42x14.06x1.68% 63.85B
16.74x2.23x11.21x4.44% 61.19B
13.9x6.5x11.74x7.66% 60.18B
15.16x4.18x11.79x4.66% 33.26B
Average 20.43x 5.34x 12.43x 4.45% 64.61B
Weighted average by Cap. 21.26x 5.38x 12.57x 4.45%

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.