Valuation Ucore Rare Metals Inc.

Stocks

Delayed Toronto S.E. Other stock markets 12:17:33 2026-06-29 EDT			5-day change	1st Jan Change
5.020 ^CAD	-4.20%		-12.22%	-7.71%

06-22	Ucore Rare Metals Ships Commercial-Grade Samples to Rare Earth Magnet Manufacturers For Testing	MT
06-22	Ucore Rare Metals Inc Produces 99.5%+ Neodymium-Praseodymium Oxide and Ships Qualification Samples to Major Rare Earth Magnet Manufacturers	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	610.1	-	-
Change	-	-6.73%	1,109.32%	0.58%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	628.9	685.4	610.1
Change	-	-6.73%	1,109.32%	3.68%	8.98%	-10.99%
P/E	-6.69x	-3.41x	-11.8x	-32.8x	-21.4x	-
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.5x	-0.4x	-
Capitalization / Revenue	-	-	-	-	12x	4.38x
EV / Revenue	-	-	-	-	13.5x	4.38x
EV / EBITDA	-	-	-56.2x	-40.3x	-60.4x	12.2x
EV / EBIT	-	-	-40.2x	-37x	-31.2x	-
EV / FCF	-	-	-43.5x	-7.14x	-12.7x	19.1x
FCF Yield	-	-	-2.3%	-14%	-7.85%	5.24%
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	5.240	5.240	5.240
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UCORE RARE METALS INC.	-32.75x	-	-40.32x	-	430M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	36.5x	-	-	0.44%	25.12B
LYNAS RARE EARTHS LIMITED	62.91x	16.37x	36.97x	-.--%	12.88B
MP MATERIALS CORP.	-2243.03x	20.35x	56x	-.--%	9.6B
SHENGHE RESOURCES HOLDING CO., LTD	39.12x	-	-	-	7.76B
USA RARE EARTH, INC.	-23.35x	-	-	-	4.68B
CHINA KINGS RESOURCES GROUP CO.,LTD.	33.95x	-	-	-	2.35B
REALLOYS INC.	-6.77x	-	-	-	899M
BRAZILIAN RARE EARTHS LIMITED	-32x	-	-29.16x	-.--%	882M
ARAFURA RARE EARTHS LIMITED	-90.38x	-	-2.76x	-	759M
Average	-225.58x	18.36x	4.15x	0.11%	6.54B
Weighted average by Cap.	-300.51x	18.07x	39.45x	0.23%