Valuation USA Rare Earth, Inc. Thailand S.E.
Stocks
USAR03
TH0241127404
Non-Gold Precious Metals & Minerals
|
End-of-day quote
Thailand S.E.
2026-09-11
|
5-day change | 1st Jan Change | ||
| 1.360 THB | -2.86% |
|
-9.33% | - |
| 09-09 | USA Rare Earth Breaks Ground On Rare Earth Metal And Magnet Manufacturing Facility In Blacksburg, South Carolina | CI |
| 09-09 | USA Rare Earth Breaks Ground on Manufacturing Facility | MT |
Company Valuation: USA Rare Earth, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 322.8 | 97.07 | 1,578 | 3,808 | - | - |
| Change | - | -69.93% | 1,526.09% | 141.25% | - | - |
| Enterprise Value (EV) | 322.8 | 97.07 | 1,578 | 3,808 | 4,164 | 3,808 |
| Change | - | -69.93% | 1,526.09% | 141.25% | 9.35% | -8.55% |
| P/E | -172x | -104x | -3.6x | -18x | -49.4x | 22.5x |
| PBR | - | - | - | - | - | - |
| PEG | - | -1.2x | -0x | 0.2x | 0.8x | -0x |
| Capitalization / Revenue | - | - | 961x | 51.8x | 5.34x | 2.41x |
| EV / Revenue | - | - | 0x | 51.8x | 5.34x | 2.41x |
| EV / EBITDA | - | - | -0x | -24.3x | 10.7x | 5.19x |
| EV / EBIT | - | - | -0x | -26.7x | 14.5x | 8.46x |
| EV / FCF | - | - | -0x | -2.42x | -1.51x | -2.15x |
| FCF Yield | - | - | -5.47% | -41.3% | -66.4% | -46.5% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.06 | -0.11 | -3.31 | -0.8625 | -0.315 | 0.6925 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | - | 1.643 | 73.53 | 713.3 | 1,583 |
| EBITDA 1 | - | - | -58.25 | -156.8 | 354.6 | 733.7 |
| EBIT 1 | - | - | -59.5 | -142.7 | 262.7 | 450.3 |
| Net income 1 | -7.415 | -15.74 | -297.6 | -173.7 | -228.4 | 51.92 |
| Net Debt | - | - | - | - | 356 | - |
| Reference price 2 | 10.33 | 11.48 | 11.90 | 15.56 | 15.56 | 15.56 |
| Nbr of stocks (in thousands) | 31,250 | 8,455 | 132,639 | 244,720 | - | - |
| Announcement Date | 11/12/24 | 3/19/25 | 3/30/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.57x | 2.7x | 21.76x | 0.59% | 20.57B | |
| 26.32x | 8.49x | 15.49x | 0.54% | 10.86B | |
| -186.65x | 19.61x | 63.15x | -.--% | 9.14B | |
| 24.55x | - | - | - | 5.71B | |
| -18.6x | - | - | - | 3.93B | |
| -4x | - | - | - | 1.92B | |
| 27.16x | - | - | - | 1.9B | |
| -75.88x | - | -17.52x | - | 849M | |
| Average | -21.81x | 10.27x | 20.72x | 0.38% | 6.86B | |
| Weighted average by Cap. | -12.82x | 8.06x | 28.44x | 0.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- USAR Stock
- USAR03 Stock
- Valuation USA Rare Earth, Inc.
Select your edition
All financial news and data tailored to specific country editions
