Valuation Ucore Rare Metals Inc.

Stocks

Market Closed - Toronto S.E. 20:59:58 21/10/2026 BST			5-day change	1st Jan Change
2.040 ^CAD	+6.25%		-7.69%	-62.57%

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	289.3	-	-
Change	-	-6.73%	1,109.32%	-52.31%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	308.1	289.3	289.3
Change	-	-6.73%	1,109.32%	-49.21%	-6.1%	0%
P/E	-6.69x	-3.41x	-11.8x	-8.87x	-10.2x	-13.6x
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.2x	0.8x	0.5x
Capitalization / Revenue	-	-	-	-	6x	6.06x
EV / Revenue	-	-	-	-	6x	6.06x
EV / EBITDA	-	-	-56.2x	-16.6x	-22.6x	19.5x
EV / EBIT	-	-	-40.2x	-11.4x	-10.3x	-32.1x
EV / FCF	-	-	-43.5x	-4.96x	-3.24x	-8.3x
FCF Yield	-	-	-2.3%	-20.2%	-30.9%	-12%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.13	-0.22	-0.46	-0.23	-0.2	-0.15
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	-	-	-	48.24	47.75
EBITDA ¹	-	-	-10.8	-18.6	-12.81	14.8
EBIT ¹	-	-	-15.09	-27	-27.97	-9
Net income ¹	-7.605	-13.47	-39.26	-32	-31.97	-21
Net Debt ¹	-	-	-	18.8	-	-
Reference price ²	0.870	0.750	5.450	2.040	2.040	2.040
Nbr of stocks (in thousands)	61,819	66,882	111,305	141,802	-	-
Announcement Date	30/04/24	30/04/25	18/03/26	-	-	-

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.	-8.87x	-	-16.56x	-	206M
VALTERRA PLATINUM LIMITED	9.02x	2.03x	5.29x	8.13%	19.25B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.61x	2.56x	20.5x	0.75%	19.43B
IMPALA PLATINUM HOLDINGS LIMITED	7.38x	1.05x	3.74x	11.2%	10.05B
HECLA MINING COMPANY	19x	6.74x	12.25x	0.2%	10.17B
LYNAS RARE EARTHS LIMITED	21.25x	6.42x	11.64x	0.74%	8.17B
FIRST MAJESTIC SILVER CORP.	20.1x	-	-	0.23%	7.92B
SIBANYE STILLWATER LIMITED	4.75x	0.76x	2.25x	8.92%	6.95B
MP MATERIALS CORP.	-137.88x	14.84x	49.65x	-.--%	7.04B
Average	-3.85x	4.91x	11.09x	3.77%	9.91B
Weighted average by Cap.	4.82x	4.07x	13.77x	3.99%