EN DE

Pacific Radiance Ltd. (RXS) Fair Value & Analysis

Industrials · SG · Market cap 105M SGD

PR Pacific Radiance Ltd. RXS · SG
Price0.0670 SGD
Fair Value0.1438 SGD
Upside+114.6%
Quality51/100
Watch Pacific Radiance Ltd. for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 28.6% net margin
Low debt · negative free cash flow
1.49% dividend yield
Ranks above peers (10/14)
Moderate moat 48/100
Evidence: High Range 0.1146 SGD – 0.1803 SGD Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 4 days ago

Share price −6.9% over the past month.

A solid business, screening 115% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.1146 SGD). The market is more pessimistic than our downside scenario.
  • Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.8736 SGD 0.0168 SGD Fair Value 0.1438 SGD May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 0.0168 SGD – 0.8736 SGD · fair‑value band 0.1146 SGD – 0.1803 SGD · the 0.0670 SGD price screens below the 0.1438 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Pacific Radiance Ltd. (RXS) currently trades at 0.0670 SGD, while our model-based Fair Value estimate is 0.1438 SGD, implying the stock looks roughly 114.6% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Pacific Radiance Ltd. generated revenue of 55.2M SGD at a net margin of 28.6%. Revenue grew 24.3% year over year. It earns a return on equity of 17.8%. Net debt stands at 3.6M SGD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.1146 SGD (bear case) to 0.1803 SGD (bull case); at 0.0670 SGD, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 49% below its 52-week high and 75% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 7% fair-value upside, at 115%, RXS screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
ROIC Compounder 0.0700 SGD 0.0900 SGD 0.1000 SGD 72
Growth-Adj P/E 0.3500 SGD 0.5000 SGD 0.6400 SGD 68
P/E Multiple 0.1700 SGD 0.2300 SGD 0.2800 SGD 63
All 15 models by family
DCF Models
Owner Earnings 0.1500 SGD 0.2900 SGD 0.5300 SGD 31
Earnings-Based
Graham-Dodd 0.0700 SGD 0.5100 SGD 0.7200 SGD 54
Lynch FV 0.2700 SGD 0.3800 SGD 0.4900 SGD 50
PEG = 1.0 0.2700 SGD 0.3800 SGD 0.4900 SGD 46
EPV 0.0700 SGD 0.0800 SGD 0.0800 SGD 59
Multiples
P/E Multiple 0.1700 SGD 0.2300 SGD 0.2800 SGD 63
P/S Multiple 0.0600 SGD 0.0800 SGD 0.0900 SGD 58
P/B Multiple 0.1400 SGD 0.1800 SGD 0.2300 SGD 55
EV/EBIT 0.1400 SGD 0.1900 SGD 0.2300 SGD 53
EV/EBITDA 0.1500 SGD 0.1900 SGD 0.2400 SGD 54
EV/Revenue 0.0600 SGD 0.0800 SGD 0.1000 SGD 43
Asset-Based
NCAV (Graham) 0.0300 SGD 0.0400 SGD 0.0700 SGD 50
Economic Profit
Residual Income 0.0600 SGD 0.0800 SGD 0.1600 SGD 61
ROIC Compounder 0.0700 SGD 0.0900 SGD 0.1000 SGD 72
Growth Earnings
Growth-Adj P/E 0.3500 SGD 0.5000 SGD 0.6400 SGD 68

Widest divergence: Growth Earnings (0.5000 SGD) versus Asset-Based (0.0400 SGD). Highest evidence: ROIC Compounder (72).

Notify me when RXS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 55.2M SGD
Revenue growth (YoY) +24.3%
Net margin 28.6%
Return on equity 17.8%
Free cash flow −4.2M SGD FY2025
P/E ratio 6.7
More key figures
Operating margin -1.4%
EPS (TTM) 0.0100 SGD
Dividend yield 1.5%
EPS growth (YoY) -40.6%
Net debt 3.6M SGD FY2023

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 50 · Market factors (momentum, volatility) 36

Profitability 60
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 3
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 38
Distance to the 52-week high (market factor)
Net Issuance 38
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Pacific Radiance Ltd., an investment holding company, provides integrated offshore and marine services. It operates in two segments, the Ship Management and Shipyard.

Full company description

Pacific Radiance Ltd., an investment holding company, provides integrated offshore and marine services. It operates in two segments, the Ship Management and Shipyard. The company offers vessel chartering and ship management; ship agency services, which facilitate port clearances, logistics support, and vessel provisioning for operations; and project management services, which deliver turnkey solutions for offshore energy projects, including logistics coordination and operational execution. It also provides ship repair and maintenance services; fabrication and conversion, which customizes vessels for specialized applications and modifications and upgrades to meet operational requirements; and integrated subsea solutions. In addition, the company is involved in ship brokering; ship management and operations; and marine vessels operations and management matters. It serves offshore oil and gas, and wind industries in Asia, Brunei, Indonesia, Thailand, Singapore, and the Middle East. The company was founded in 2002 and is headquartered in Singapore. Pacific Radiance Ltd. operates as a subsidiary of YM Investco Pte Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Pacific Radiance Ltd. reported revenue of 55.2M SGD in FY2025 versus 9.8M SGD in FY2021, a compound +53.9%/yr. Reported net income was 15.8M SGD in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
55.2M SGD
Latest YoY
+25.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.7%
Revenue +53.9%/yr
FY21 9.8M SGD
FY22 29.9M SGD
FY23 31.4M SGD
FY24 43.8M SGD
FY25 55.2M SGD
Net income
FY21 −44.2M SGD
FY22 331M SGD
FY23 14.5M SGD
FY24 25.9M SGD
FY25 15.8M SGD

Watch RXS: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Pacific Radiance Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/RXS

Peer Group

Marine Shipping · 232 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Below median
Fair Value upside +109% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 29% · Top 25%
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 24% · Top 25%
Dividend yield (TTM) 1.5% · Below median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 6.7× · Cheaper than 75% of peers
P/B 0.87× · Cheaper than median
P/S (TTM) 1.49× · Pricier than median
EV/EBITDA 5.8× · Cheaper than median
PEG 0.58× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 19
FUTURE 100 · sector 19
PAST 71 · sector 27
HEALTH 100 · sector 88
DIVIDEND 30 · sector 56

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,658 ₹1,041 -37%
A.P. Møller - Mærsk A/S MAERSKA kr 16,810 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥15.25 ¥49.90 +227%
HMM Co 011200 21,350 KRW 33,795 KRW +58%
JSW Infrastructure Limited JSWINFRA ₹346.60 ₹126.31 -64%
Wan Hai Lines Ltd 2615 87.10 TWD 212.79 TWD +144%
PT Transcoal Pacific Tbk, a shipping company, TCPI 3,640 IDR 368.32 IDR -90%
Pan Ocean Co 028670 5,630 KRW 11,840 KRW +110%
Sociedad Matriz SAAM S.A SMSAAM 137.00 CLP 146.51 CLP +7%
PT Ancara Logistics Indonesia Tbk ALII 795.00 IDR 350.80 IDR -56%

Compare Pacific Radiance Ltd. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Pacific Radiance Ltd. (RXS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.1438 SGD versus a price of 0.0670 SGD, about +115% (undervalued).
What is the fair value of RXS?
Our model-based fair value for Pacific Radiance Ltd. is 0.1438 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.0670 SGD.
What is the quality score of RXS?
Pacific Radiance Ltd. has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Pacific Radiance Ltd. (RXS)?
Pacific Radiance Ltd. reported trailing-twelve-month revenue of about 55.2M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of RXS?
The net profit margin of Pacific Radiance Ltd. is about 28.6%, meaning it keeps roughly 28.6% of revenue as net income. Based on the latest reported figures.
Does Pacific Radiance Ltd. pay a dividend?
Pacific Radiance Ltd. currently shows a dividend yield of about 1.49% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Pacific Radiance Ltd. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.