Valuation Ucore Rare Metals Inc. OTC Markets

Stocks

Delayed OTC Markets 13:55:53 2026-09-10 EDT			5-day change	1st Jan Change
1.874 ^USD	-1.88%		+1.85%	-52.44%

08-26	Ucore Rare Metals Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-20	Ucore Rare Metals Inc. Demonstrates Flexibility of RapidSX by Producing 99.5% Ndpr from Multiple Sources	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	53.78	50.16	606.6	377.2	-	-
Change	-	-6.73%	1,109.32%	-37.82%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	396	464.4	377.2
Change	-	-6.73%	1,109.32%	-34.72%	17.27%	-18.78%
P/E	-6.69x	-3.41x	-11.8x	-12.7x	-14.6x	-17.7x
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.2x	1.1x	1x
Capitalization / Revenue	-	-	-	-	9.51x	8.44x
EV / Revenue	-	-	-	-	11.7x	8.44x
EV / EBITDA	-	-	-56.2x	-21.4x	-46.3x	17.4x
EV / EBIT	-	-	-40.2x	-15.6x	-21.5x	-41.9x
EV / FCF	-	-	-43.5x	-6.49x	-5.21x	-10.7x
FCF Yield	-	-	-2.3%	-15.4%	-19.2%	-9.31%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.13	-0.22	-0.46	-0.21	-0.1825	-0.15
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	-	-	-	39.66	44.7
EBITDA ¹	-	-	-10.8	-18.5	-10.03	21.7
EBIT ¹	-	-	-15.09	-25.33	-21.65	-9
Net income ¹	-7.605	-13.47	-39.26	-32	-31.97	-21
Net Debt ¹	-	-	-	18.8	87.2	-
Reference price ²	0.870	0.750	5.450	2.660	2.660	2.660
Nbr of stocks (in thousands)	61,819	66,882	111,305	141,802	-	-
Announcement Date	4/30/24	4/30/25	3/18/26	-	-	-

¹CAD in Million²CAD

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.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	33.18x	2.75x	22.15x	0.58%	20.96B
LYNAS RARE EARTHS LIMITED	27.06x	8.75x	15.95x	0.53%	11.23B
MP MATERIALS CORP.	-197.49x	20.8x	66.97x	-.--%	9.67B
SHENGHE RESOURCES HOLDING CO., LTD	25.02x	-	-	-	5.82B
USA RARE EARTH, INC.	-19.78x	-	-	-	4.17B
EVOLUTION METALS & TECHNOLOGIES CORP.	-4.16x	-	-	-	1.99B
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.8x	-	-	-	1.95B
ARAFURA RARE EARTHS LIMITED	-75.88x	-	-17.52x	-	854M
Average	-23.03x	10.77x	21.89x	0.37%	7.08B
Weighted average by Cap.	-15.30x	8.53x	29.88x	0.43%