Valuation Ucore Rare Metals Inc. OTC Markets

Stocks

Market Closed - OTC Markets 23:58:21 19/08/2026 +04			5-day change	1st Jan Change
1.974 ^USD	-2.78%		-6.47%	-49.91%

08-13	Ucore Rare Metals Raises C$69 Million in Share Offering	MT
08-05	Ucore Rare Metals Inc. Completes RapidSX Equipment Scale-Up Verification Program And Selects Enhanced Machine A Configurations	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	442.3	-	-
Change	-	-6.73%	1,109.32%	-27.09%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	461.1	517.6	442.3
Change	-	-6.73%	1,109.32%	-24%	12.25%	-14.55%
P/E	-6.69x	-3.41x	-11.8x	-16.9x	-11.1x	-
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.3x	-0.2x	-
Capitalization / Revenue	-	-	-	-	7.82x	7.87x
EV / Revenue	-	-	-	-	9.15x	7.87x
EV / EBITDA	-	-	-56.2x	-31.3x	-33.2x	20.4x
EV / EBIT	-	-	-40.2x	-27.1x	-23.6x	-
EV / FCF	-	-	-43.5x	-7.7x	-7.11x	-9.18x
FCF Yield	-	-	-2.3%	-13%	-14.1%	-10.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.13	-0.22	-0.46	-0.16	-0.245	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	-	-	-	56.56	56.2
EBITDA ¹	-	-	-10.8	-14.75	-15.57	21.7
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	163,192	-	-
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.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	34.95x	-	-	0.51%	22.06B
LYNAS RARE EARTHS LIMITED	65.78x	15.24x	37.52x	-.--%	11.67B
MP MATERIALS CORP.	-220.87x	21.57x	69.71x	-.--%	10.09B
SHENGHE RESOURCES HOLDING CO., LTD	28.97x	-	-	-	5.81B
USA RARE EARTH, INC.	-20.97x	-	-	-	4.43B
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.64x	-	-	-	1.93B
EVOLUTION METALS & TECHNOLOGIES CORP.	-3.52x	-	-	-	1.77B
ARAFURA RARE EARTHS LIMITED	-118.5x	625.29x	-15.9x	-	886M
Average	-25.81x	220.70x	30.44x	0.17%	7.33B
Weighted average by Cap.	-11.49x	41.93x	49.78x	0.26%