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%

25/05	Pacific Radiance Allots, Issues Shares Upon Exercise of Warrants	MT
05/05	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	96.79	-
Change	-	432.67%	173.21%	-30.43%	-
Enterprise Value (EV)	9.561	50.93	139.1	96.79	96.79
Change	-	432.67%	173.21%	-30.43%	0%
P/E	0.66x	-	-	6.65x	6.05x
PBR	-	0.64x	1.47x	0.83x	0.74x
PEG	-	-	-	-	0.61x
Capitalization / Revenue	-	1.16x	2.52x	1.81x	1.76x
EV / Revenue	-	0x	0x	1.81x	1.76x
EV / EBITDA	-	0x	0x	5.23x	5.07x
EV / EBIT	-	0x	0x	7.22x	7.01x
EV / FCF	-	-0x	-0x	5.6x	5.78x
FCF Yield	-	-9.84%	-3%	17.9%	17.3%
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	0.0665	0.0665
Nbr of stocks (in thousands)	4,50,709	14,47,993	14,54,993	14,55,330	-
Announcement Date	15/04/24	01/03/25	28/02/26	-	-

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.	26.2x	4.22x	13.8x	5%	12TCr
WILLIAMS COMPANIES, INC.	32.02x	10.27x	14.97x	2.81%	9.17TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	12.5x	2.03x	10.38x	6.21%	7.88TCr
KINDER MORGAN, INC.	21.89x	5.78x	11.67x	3.69%	7.18TCr
TC ENERGY CORPORATION	25.22x	10.21x	13.84x	3.62%	7.13TCr
MPLX LP	13.18x	6.37x	11.31x	7.96%	5.77TCr
TARGA RESOURCES CORP.	24.73x	3.82x	13.14x	1.86%	5.68TCr
ONEOK, INC.	15.09x	2.26x	10.48x	4.99%	5.44TCr
CHENIERE ENERGY PARTNERS, L.P.	15.76x	3.63x	10.99x	5.35%	2.89TCr
Average	20.73x	5.40x	12.29x	4.61%	7.01TCr
Weighted average by Cap.	21.98x	5.64x	12.60x	4.53%