Valuation Canada Rare Earth Corp.

Stocks

Delayed Toronto S.E. 20:00:00 21/01/2026 +04			5-day change	1st Jan Change
0.0200 ^CAD	-.--%		+33.33%	-

04-01	Canada Rare Earth Corp. Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI
11-28	Canada Rare Earth Corp. Reports Earnings Results for the First Quarter Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	12.87	18.23	6.297	8.396	4.232	4.232
Change	-	41.66%	-65.46%	33.33%	-49.6%	0%
Enterprise Value (EV) ¹	12.71	18.2	7.03	9.418	4.786	5.611
Change	-	43.25%	-61.38%	33.97%	-49.18%	17.23%
P/E	-18.1x	-27x	-5.95x	49x	-3.31x	-1.68x
PBR	-280x	-99.3x	-11.7x	1,379x	-2.98x	-1.08x
PEG	-	3.8x	-0.1x	-0x	0x	-0x
Capitalization / Revenue	21.6x	14.3x	15.3x	1.56x	3.31x	2.41x
EV / Revenue	21.3x	14.3x	17.1x	1.75x	3.75x	3.19x
EV / EBITDA	-15.7x	-21.6x	-6.83x	99x	-3.99x	-3.61x
EV / EBIT	-14.4x	-20.8x	-6.7x	151x	-3.87x	-3.58x
EV / FCF	-33.5x	-20.6x	-32.1x	-17x	-	21.4x
FCF Yield	-2.99%	-4.85%	-3.12%	-5.89%	-	4.68%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.003593	-0.003338	-0.005039	0.000816	-0.006042	-0.0119
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.5972	1.276	0.4103	5.376	1.277	1.758
EBITDA ¹	-0.8106	-0.8422	-1.029	0.0951	-1.2	-1.552
EBIT ¹	-0.8799	-0.8735	-1.05	0.0624	-1.236	-1.566
Net income ¹	-0.6744	-0.668	-1.029	0.1713	-1.274	-2.52
Net Debt ¹	-0.1642	-0.0306	0.7325	1.021	0.5545	1.379
Reference price ²	0.0650	0.0900	0.0300	0.0400	0.0200	0.0200
Nbr of stocks (in thousands)	198,016	202,595	209,908	209,908	211,588	211,588
Announcement Date	29/07/20	29/07/21	29/07/22	01/08/23	29/10/24	28/10/25

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.($)
CANADA RARE EARTH CORP.	-	-	-	-	3.01M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	25.99x	2.49x	20.21x	1.09%	19.16B
VALTERRA PLATINUM LIMITED	8.63x	1.95x	5.07x	8.36%	18.19B
HECLA MINING COMPANY	18.35x	6.51x	11.61x	0.21%	9.82B
IMPALA PLATINUM HOLDINGS LIMITED	7.02x	0.96x	3.41x	11.85%	9.29B
LYNAS RARE EARTHS LIMITED	21.45x	6.49x	11.76x	0.73%	8.25B
FIRST MAJESTIC SILVER CORP.	19.51x	-	-	0.24%	7.71B
MP MATERIALS CORP.	-146.44x	15.39x	52.95x	-.--%	7.28B
SIBANYE STILLWATER LIMITED	4.53x	0.75x	2.21x	9.24%	6.53B
Average	-5.12x	4.93x	15.32x	3.96%	9.58B
Weighted average by Cap.	2.22x	4.16x	14.29x	4.1%