Valuation Ucore Rare Metals Inc.

Stocks

Market Closed - Toronto S.E. 15:59:59 2026-09-30 EDT			5-day change	1st Jan Change
2.720 ^CAD	-2.16%		+3.03%	-50.09%

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	394.2	-	-
Change	-	-6.73%	1,109.32%	-35.01%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	413	481.4	394.2
Change	-	-6.73%	1,109.32%	-31.92%	16.56%	-18.11%
P/E	-6.69x	-3.41x	-11.8x	-13.2x	-15.2x	-18.5x
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.2x	1.2x	1x
Capitalization / Revenue	-	-	-	-	9.81x	8.26x
EV / Revenue	-	-	-	-	12x	8.26x
EV / EBITDA	-	-	-56.2x	-22.4x	-46.5x	26.6x
EV / EBIT	-	-	-40.2x	-16.3x	-22.2x	-43.8x
EV / FCF	-	-	-43.5x	-6.65x	-5.39x	-11.3x
FCF Yield	-	-	-2.3%	-15%	-18.5%	-8.84%
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	-	-	-	-	40.18	47.75
EBITDA ¹	-	-	-10.8	-18.4	-10.36	14.8
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	2.780	2.780	2.780
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.($)
UCORE RARE METALS INC.	-13.24x	-	-22.45x	-	278M
VALTERRA PLATINUM LIMITED	9.4x	2.16x	5.62x	6.95%	20.42B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.21x	2.51x	20.24x	0.64%	19.08B
HECLA MINING COMPANY	23.74x	7.62x	14.26x	0.12%	11.52B
IMPALA PLATINUM HOLDINGS LIMITED	6.06x	1.14x	4.83x	10.3%	10.69B
LYNAS RARE EARTHS LIMITED	24.17x	7.68x	14.27x	0.6%	9.58B
FIRST MAJESTIC SILVER CORP.	22.02x	-	-	0.33%	8.9B
MP MATERIALS CORP.	-165.23x	17.09x	55.35x	-.--%	8.09B
SIBANYE STILLWATER LIMITED	4.91x	0.85x	2.54x	8.45%	7.13B
NORTHAM PLATINUM HOLDINGS LIMITED	8.1x	1.72x	5.58x	4.47%	6.24B
Average	-4.99x	5.10x	11.14x	3.54%	10.19B
Weighted average by Cap.	2.74x	4.53x	14.49x	3.57%