Valuation USA Rare Earth, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/03/2026 GMT			5-day change	1st Jan Change
17.45 ^USD	-8.64%		-7.67%	+46.64%

03-05	USA Rare Earth, Inc. signed a definitive agreement to acquire Texas Mineral Resources Corp. for $72.3 million.	CI
03-05	Global markets live: Broadcom, Berkshire Hathaway, Morgan Stanley, Intel, Eli Lilly…

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	322.8	97.07	3,803	3,803	-
Change	-	-69.93%	3,817.79%	0%	-
Enterprise Value (EV)	322.8	97.07	3,803	3,803	3,803
Change	-	-69.93%	3,817.79%	0%	0%
P/E ratio	-172x	-104x	-6.35x	-54x	-15.6x
PBR	-	-	-	-	-
PEG	-	-1.2x	-0x	0.6x	-0x
Capitalization / Revenue	-	-	-	74.8x	13.6x
EV / Revenue	-	-	-	74.8x	13.6x
EV / EBITDA	-	-	-78.6x	-113x	1,252x
EV / EBIT	-	-	-69.6x	-60x	-65.3x
EV / FCF	-	-	-65x	-17.4x	-2.21x
FCF Yield	-	-	-1.54%	-5.73%	-45.3%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.06	-0.11	-2.747	-0.3233	-1.117
Distribution rate	-	-	-	-	-
Net sales ¹	-	-	-	50.83	279.7
EBITDA ¹	-	-	-48.38	-33.8	3.038
EBIT ¹	-	-	-54.64	-63.42	-58.21
Net income ¹	-7.415	-15.74	-257.4	-64.17	-195.8
Net Debt	-	-	-	-	-
Reference price ²	10.33	11.48	17.45	17.45	17.45
Nbr of stocks (in thousands)	31,250	8,455	217,931	217,931	-
Announcement Date	12/11/24	19/03/25	-	-	-

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.($)
USA RARE EARTH, INC.	-6.35x	-	-	-	3.8B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	77.08x	5.13x	41.88x	0.15%	28.46B
LYNAS RARE EARTHS LIMITED	54.23x	15.6x	34.14x	-.--%	12.94B
MP MATERIALS CORP.	228.35x	25.01x	57.43x	-.--%	10.35B
SHENGHE RESOURCES HOLDING CO., LTD	56.84x	-	-	-	7.08B
CHINA KINGS RESOURCES GROUP CO.,LTD.	35.59x	-	-	0.86%	2.54B
BRAZILIAN RARE EARTHS LIMITED	-33.92x	-	-40x	-.--%	1.04B
ARAFURA RARE EARTHS LIMITED	-73x	-	-15.33x	-	866M
UCORE RARE METALS INC.	-15.5x	-	-	-	513M
Average	35.92x	15.25x	15.62x	0.2%	7.51B
Weighted average by Cap.	83.16x	11.72x	40.50x	0.12%