Valuation Ucore Rare Metals Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 20:59:59 31/07/2026 BST			5-day change	1st Jan Change
2.710 ^CAD	-3.21%		-21.90%	-50.28%

07-27	Trump may need to allow Chinese minerals as US industry struggles to meet 2027 deadline	RE
07-07	Ucore Rare Metals Inc Produces 99.9% Dysprosium Oxide Sample Material For Japanese, South Korean, And US Customer Qualifications	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	315.5	-	-
Change	-	-6.73%	1,109.32%	-47.98%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	334.3	390.8	315.5
Change	-	-6.73%	1,109.32%	-44.88%	16.9%	-19.27%
P/E	-6.69x	-3.41x	-11.8x	-16.9x	-11.1x	-
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.3x	-0.2x	-
Capitalization / Revenue	-	-	-	-	6.23x	2.26x
EV / Revenue	-	-	-	-	7.71x	2.26x
EV / EBITDA	-	-	-56.2x	-21.4x	-34.4x	6.31x
EV / EBIT	-	-	-40.2x	-19.7x	-17.8x	-
EV / FCF	-	-	-43.5x	-3.79x	-7.26x	9.86x
FCF Yield	-	-	-2.3%	-26.4%	-13.8%	10.1%
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	2.710	2.710	2.710
Nbr of stocks (in thousands)	61,819	66,882	111,305	116,438	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UCORE RARE METALS INC.	-16.94x	-	-21.43x	-	225M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.36x	-	-	0.53%	21.25B
LYNAS RARE EARTHS LIMITED	57.04x	13.05x	32.08x	-.--%	9.95B
MP MATERIALS CORP.	-438.1x	15.35x	45.95x	-.--%	7.36B
SHENGHE RESOURCES HOLDING CO., LTD	26.88x	-	-	-	5.37B
USA RARE EARTH, INC.	-17.12x	-	-	-	3.66B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.64x	-	-	-	1.99B
BRAZILIAN RARE EARTHS LIMITED	-26.49x	-	-23.1x	-.--%	737M
Average	-44.34x	14.20x	8.37x	0.13%	6.32B
Weighted average by Cap.	-37.13x	14.03x	34.78x	0.28%