Valuation Ucore Rare Metals Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 22:59:59 05/08/2026 +03			5-day change	1st Jan Change
3.440 ^CAD	-0.29%		+24.19%	-36.88%

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	401.7	-	-
Change	-	-6.73%	1,109.32%	-33.78%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	420.5	477	401.7
Change	-	-6.73%	1,109.32%	-30.68%	13.44%	-15.79%
P/E	-6.69x	-3.41x	-11.8x	-21.6x	-14.1x	-
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.3x	-0.3x	-
Capitalization / Revenue	-	-	-	-	7.93x	2.88x
EV / Revenue	-	-	-	-	9.41x	2.88x
EV / EBITDA	-	-	-56.2x	-27x	-42x	8.03x
EV / EBIT	-	-	-40.2x	-24.7x	-21.7x	-
EV / FCF	-	-	-43.5x	-4.77x	-8.87x	12.6x
FCF Yield	-	-	-2.3%	-21%	-11.3%	7.97%
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	3.450	3.450	3.450
Nbr of stocks (in thousands)	61,819	66,882	111,305	116,438	-	-
Announcement Date	4/30/24 A	4/30/25 A	3/18/26 A	-	-	-

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.	-21.56x	-	-26.96x	-	286M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	32.81x	-	-	0.52%	21.67B
LYNAS RARE EARTHS LIMITED	60.56x	13.92x	34.22x	-.--%	10.59B
MP MATERIALS CORP.	-502.7x	17.76x	53.17x	-.--%	8.45B
SHENGHE RESOURCES HOLDING CO., LTD	27.84x	-	-	-	5.57B
USA RARE EARTH, INC.	-19.78x	-	-	-	4.23B
CHINA KINGS RESOURCES GROUP CO.,LTD.	29.21x	-	-	-	2.03B
ARAFURA RARE EARTHS LIMITED	-71.15x	-	-3.57x	-	790M
BRAZILIAN RARE EARTHS LIMITED	-27.27x	-	-23.87x	-.--%	760M
Average	-54.67x	15.84x	6.60x	0.13%	6.04B
Weighted average by Cap.	-52.38x	15.62x	37.51x	0.27%