Valuation MP Materials Corp.

Equities

Market Closed - Nyse Other stock markets 20:00:02 11/03/2026 GMT			5-day change	1st Jan Change
62.25 ^USD	+1.09%		+1.04%	+23.22%

03-02	Deutsche Bank Adjusts MP Materials Price Target to $65 From $69, Maintains Buy Rating	MT
03-02	Defense Metals Corp. Provides Update on Wicheeda Project	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,079	4,311	3,530	2,546	8,954	11,060	-	-
Change	-	-46.64%	-18.12%	-27.87%	251.67%	23.52%	-	-
Enterprise Value (EV) ¹	7,592	3,807	3,214	2,604	8,122	10,628	10,528	10,703
Change	-	-49.86%	-15.58%	-18.98%	211.92%	30.85%	-0.94%	1.66%
P/E ratio	62.2x	16x	142x	-40x	-101x	244x	61.6x	43.3x
PBR	8.01x	3.29x	2.59x	2.41x	4.53x	6.36x	4.99x	5.59x
PEG	-	0x	-1.6x	0x	-3.6x	-2x	0x	1x
Capitalization / Revenue	24.3x	8.17x	13.9x	12.5x	39.9x	27.4x	13.5x	10.5x
EV / Revenue	22.9x	7.22x	12.7x	12.8x	36.2x	26.3x	12.8x	10.2x
EV / EBITDA	34.7x	9.8x	31.4x	-51.9x	711x	60.8x	23.9x	18.7x
EV / EBIT	45.9x	11.6x	-181x	-15.4x	-54.4x	-573x	39.3x	24.7x
EV / FCF	-347x	225x	-16.1x	-15x	-24.8x	-25.6x	-159x	-47.8x
FCF Yield	-0.29%	0.44%	-6.2%	-6.65%	-4.04%	-3.91%	-0.63%	-2.09%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.73	1.52	0.14	-0.39	-0.5	0.255	1.011	1.438
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	332	527.5	253.4	203.9	224.4	404	821.8	1,052
EBITDA ¹	219.1	388.6	102.5	-50.17	11.42	174.8	441.4	572.3
EBIT ¹	165.3	327.4	-17.72	-169.4	-149.4	-18.54	268.1	433.3
Net income ¹	135	289	24.31	-65.42	-85.87	26.03	231	297.6
Net Debt ¹	-487.5	-503.9	-315.9	57.86	-831.5	-431.8	-532	-357.1
Reference price ²	45.42	24.28	19.85	15.60	50.52	62.25	62.25	62.25
Nbr of stocks (in thousands)	177,877	177,543	177,815	163,207	177,230	177,667	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	26/02/26	-	-	-

¹USD in Million²USD

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.($)
MP MATERIALS CORP.	244.12x	26.31x	60.79x	-.--%	11.06B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	74.36x	4.95x	40.42x	0.15%	27.57B
LYNAS RARE EARTHS LIMITED	54.88x	17.16x	36.34x	-.--%	14.82B
SHENGHE RESOURCES HOLDING CO., LTD	54.41x	-	-	-	6.8B
USA RARE EARTH, INC.	-7.68x	-	-	-	4.6B
CHINA KINGS RESOURCES GROUP CO.,LTD.	36.86x	-	-	0.84%	2.6B
BRAZILIAN RARE EARTHS LIMITED	-35.63x	-	-42.27x	-.--%	1.11B
ARAFURA RARE EARTHS LIMITED	-79.89x	-	-18.42x	-	966M
UCORE RARE METALS INC.	-16.91x	-	-	-	561M
Average	36.06x	16.14x	15.37x	0.2%	7.79B
Weighted average by Cap.	83.72x	12.75x	40.71x	0.11%