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	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)	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.	27.15x	4.18x	13.93x	4.94%	12TCr
WILLIAMS COMPANIES, INC.	32.39x	10.42x	15.04x	2.77%	9.29TCr
ENTERPRISE PRODUCTS PARTNERS L.P.	13.01x	2.09x	10.65x	5.98%	8.16TCr
KINDER MORGAN, INC.	22.09x	5.82x	11.74x	3.66%	7.24TCr
TC ENERGY CORPORATION	25.53x	10.19x	13.79x	3.64%	7.15TCr
TARGA RESOURCES CORP.	26.13x	3.97x	13.74x	1.75%	6.04TCr
ONEOK, INC.	16.05x	2.37x	10.9x	4.69%	5.79TCr
MPLX LP	13.14x	6.35x	11.3x	8.08%	5.73TCr
CHENIERE ENERGY PARTNERS, L.P.	17.01x	3.83x	11.57x	4.95%	3.12TCr
Average	21.39x	5.47x	12.52x	4.49%	7.2TCr
Weighted average by Cap.	22.56x	5.65x	12.78x	4.43%