Valuation Ucore Rare Metals Inc.

Stocks

Delayed Toronto S.E. 11:43:33 2026-09-02 EDT			5-day change	1st Jan Change
2.590 ^CAD	+1.17%		-12.50%	-52.48%

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	363	-	-
Change	-	-6.73%	1,109.32%	-40.16%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	381.8	450.2	363
Change	-	-6.73%	1,109.32%	-37.06%	17.91%	-19.37%
P/E	-6.69x	-3.41x	-11.8x	-12.2x	-14x	-17.1x
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.2x	1.1x	1x
Capitalization / Revenue	-	-	-	-	9.15x	8.12x
EV / Revenue	-	-	-	-	11.4x	8.12x
EV / EBITDA	-	-	-56.2x	-20.6x	-34.5x	16.7x
EV / EBIT	-	-	-40.2x	-15.1x	-20.8x	-40.3x
EV / FCF	-	-	-43.5x	-6.26x	-5.05x	-10.3x
FCF Yield	-	-	-2.3%	-16%	-19.8%	-9.67%
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	-13.05	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	2.560	2.560	2.560
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UCORE RARE METALS INC.	-13.47x	-	-21.21x	-	261M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	34.27x	2.83x	21.64x	0.56%	21.61B
LYNAS RARE EARTHS LIMITED	27.09x	8.76x	15.98x	0.53%	11.16B
MP MATERIALS CORP.	-195.45x	20.46x	66.83x	-.--%	9.57B
SHENGHE RESOURCES HOLDING CO., LTD	25.56x	-	-	-	5.93B
USA RARE EARTH, INC.	-20.01x	-	-	-	4.22B
EVOLUTION METALS & TECHNOLOGIES CORP.	-4.57x	-	-	-	2.19B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.39x	-	-	-	1.99B
ARAFURA RARE EARTHS LIMITED	-135.76x	-	-20.48x	-	891M
Average	-28.22x	10.68x	12.55x	0.36%	6.42B
Weighted average by Cap.	-14.51x	8.38x	29.01x	0.43%