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%

05-25	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	81.85	-
Change	-	432.67%	173.21%	-41.18%	-
Enterprise Value (EV)	9.561	50.93	139.1	81.85	81.85
Change	-	432.67%	173.21%	-41.18%	0%
P/E	0.66x	-	-	5.62x	5.11x
PBR	-	0.64x	1.47x	0.7x	0.62x
PEG	-	-	-	-	0.51x
Capitalization / Revenue	-	1.16x	2.52x	1.53x	1.49x
EV / Revenue	-	0x	0x	1.53x	1.49x
EV / EBITDA	-	0x	0x	4.42x	4.29x
EV / EBIT	-	0x	0x	6.11x	5.93x
EV / FCF	-	-0x	-0x	4.73x	4.89x
FCF Yield	-	-9.84%	-3%	21.1%	20.5%
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	0.0562	0.0562
Nbr of stocks (in thousands)	450,709	1,447,993	1,454,993	1,455,330	-
Announcement Date	4/15/24 A	3/1/25 A	2/28/26 A	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENBRIDGE INC.	25.08x	3.28x	13.23x	5.42%	112B
WILLIAMS COMPANIES, INC.	29.52x	10.02x	14.31x	2.93%	87.88B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.79x	1.85x	10.6x	5.91%	82.04B
KINDER MORGAN, INC.	20.54x	5.56x	11.33x	3.8%	69.9B
TC ENERGY CORPORATION	22.03x	9.51x	12.83x	3.97%	66.05B
MPLX LP	13.7x	6.38x	11.62x	7.78%	59.51B
TARGA RESOURCES CORP.	24.02x	3.98x	13.05x	1.87%	57.08B
ONEOK, INC.	15.62x	2.17x	10.74x	4.76%	56.95B
CHENIERE ENERGY PARTNERS, L.P.	16.39x	4.12x	11.61x	4.74%	32.56B
Average	19.97x	5.21x	12.15x	4.58%	69.37B
Weighted average by Cap.	20.76x	5.26x	12.30x	4.6%