Valuation Ucore Rare Metals Inc.

Stocks

Delayed Toronto S.E. Other stock markets 10:41:13 2026-06-26 EDT			5-day change	1st Jan Change
4.860 ^CAD	+2.10%		-13.98%	-10.83%

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	554.2	-	-
Change	-	-6.73%	1,109.32%	-8.63%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	573	629.5	554.2
Change	-	-6.73%	1,109.32%	-5.53%	9.86%	-11.96%
P/E	-6.69x	-3.41x	-11.8x	-29.8x	-19.4x	-
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.5x	-0.4x	-
Capitalization / Revenue	-	-	-	-	10.9x	3.98x
EV / Revenue	-	-	-	-	12.4x	3.98x
EV / EBITDA	-	-	-56.2x	-36.7x	-55.5x	11.1x
EV / EBIT	-	-	-40.2x	-33.7x	-28.7x	-
EV / FCF	-	-	-43.5x	-6.5x	-11.7x	17.3x
FCF Yield	-	-	-2.3%	-15.4%	-8.55%	5.77%
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	4.760	4.760	4.760
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.	-29.75x	-	-36.73x	-	391M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	38x	-	-	0.42%	26.17B
LYNAS RARE EARTHS LIMITED	63.45x	16.51x	37.31x	-.--%	13.02B
MP MATERIALS CORP.	-2314.61x	21.03x	57.87x	-.--%	9.9B
SHENGHE RESOURCES HOLDING CO., LTD	41.82x	-	-	-	8.31B
USA RARE EARTH, INC.	-23.57x	-	-	-	4.72B
CHINA KINGS RESOURCES GROUP CO.,LTD.	35x	-	-	-	2.42B
BRAZILIAN RARE EARTHS LIMITED	-31.65x	-	-28.81x	-.--%	874M
REALLOYS INC.	-6.57x	-	-	-	872M
Average	-247.54x	18.77x	7.41x	0.11%	7.41B
Weighted average by Cap.	-312.26x	18.46x	42.14x	0.22%