Valuation Ucore Rare Metals Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 15:59:59 2026-07-22 EDT			5-day change	1st Jan Change
3.870 ^CAD	+1.57%		-10.83%	-28.99%

07-07	Ucore Rare Metals Inc Produces 99.9% Dysprosium Oxide Sample Material For Japanese, South Korean, And US Customer Qualifications	CI
06-22	Ucore Rare Metals Ships Commercial-Grade Samples to Rare Earth Magnet Manufacturers For Testing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	53.78	50.16	606.6	450.6	-	-
Change	-	-6.73%	1,109.32%	-25.72%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	469.4	525.9	450.6
Change	-	-6.73%	1,109.32%	-22.62%	12.04%	-14.32%
P/E	-6.69x	-3.41x	-11.8x	-24.2x	-15.8x	-
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.4x	-0.3x	-
Capitalization / Revenue	-	-	-	-	8.89x	3.23x
EV / Revenue	-	-	-	-	10.4x	3.23x
EV / EBITDA	-	-	-56.2x	-30.1x	-46.4x	9.01x
EV / EBIT	-	-	-40.2x	-27.6x	-23.9x	-
EV / FCF	-	-	-43.5x	-5.33x	-9.78x	14.1x
FCF Yield	-	-	-2.3%	-18.8%	-10.2%	7.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.13	-0.22	-0.46	-0.16	-0.245	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	-	-	-	50.68	139.4
EBITDA ¹	-	-	-10.8	-15.6	-11.35	50
EBIT ¹	-	-	-15.09	-17	-21.97	-
Net income ¹	-7.605	-13.47	-39.26	-30	-43.94	-
Net Debt ¹	-	-	-	18.8	75.3	-
Reference price ²	0.870	0.750	5.450	3.870	3.870	3.870
Nbr of stocks (in thousands)	61,819	66,882	111,305	116,438	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UCORE RARE METALS INC.	-23.81x	-	-29.64x	-	315M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.09x	-	-	0.53%	21.01B
LYNAS RARE EARTHS LIMITED	55.53x	14.09x	32.28x	-.--%	11.26B
MP MATERIALS CORP.	-678.09x	17.32x	50.43x	-.--%	8.24B
SHENGHE RESOURCES HOLDING CO., LTD	27.83x	-	-	-	5.55B
USA RARE EARTH, INC.	-18.02x	-	-	-	3.87B
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.02x	-	-	-	1.88B
ARAFURA RARE EARTHS LIMITED	-78.85x	-	-7.78x	-	872M
BRAZILIAN RARE EARTHS LIMITED	-24x	-	-21.69x	-.--%	683M
Average	-75.70x	15.71x	4.72x	0.13%	5.96B
Weighted average by Cap.	-79.51x	15.46x	35.01x	0.27%