Valuation Ucore Rare Metals Inc.

Stocks

Market Closed - Toronto S.E. 23:59:54 02/10/2026 +04			5-day change	1st Jan Change
2.600 ^CAD	-0.76%		+4.84%	-52.29%

08-27	Ucore Rare Metals Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-20	Ucore Rare Metals Inc. Demonstrates Flexibility of RapidSX by Producing 99.5% Ndpr from Multiple Sources	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	368.7	-	-
Change	-	-6.73%	1,109.32%	-39.22%	-	-
Enterprise Value (EV) ¹	53.78	50.16	606.6	387.5	455.9	368.7
Change	-	-6.73%	1,109.32%	-36.12%	17.65%	-19.13%
P/E	-6.69x	-3.41x	-11.8x	-12.4x	-14.2x	-17.3x
PBR	-	-	-	-	-	-
PEG	-	-0x	-0x	0.2x	1.1x	1x
Capitalization / Revenue	-	-	-	-	9.18x	7.72x
EV / Revenue	-	-	-	-	11.3x	7.72x
EV / EBITDA	-	-	-56.2x	-21.1x	-44x	24.9x
EV / EBIT	-	-	-40.2x	-15.3x	-21.1x	-41x
EV / FCF	-	-	-43.5x	-6.23x	-5.11x	-10.6x
FCF Yield	-	-	-2.3%	-16%	-19.6%	-9.45%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.13	-0.22	-0.46	-0.21	-0.1825	-0.15
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	-	-	-	40.18	47.75
EBITDA ¹	-	-	-10.8	-18.4	-10.36	14.8
EBIT ¹	-	-	-15.09	-25.33	-21.65	-9
Net income ¹	-7.605	-13.47	-39.26	-32	-31.97	-21
Net Debt ¹	-	-	-	18.8	87.2	-
Reference price ²	0.870	0.750	5.450	2.600	2.600	2.600
Nbr of stocks (in thousands)	61,819	66,882	111,305	141,802	-	-
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.($)
UCORE RARE METALS INC.	-12.48x	-	-21.21x	-	261M
VALTERRA PLATINUM LIMITED	9.28x	2.18x	5.67x	7.02%	20.35B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.11x	2.5x	20.18x	0.64%	19.01B
HECLA MINING COMPANY	23.53x	7.55x	14.13x	0.12%	11.42B
IMPALA PLATINUM HOLDINGS LIMITED	7.72x	1.13x	4.79x	9.84%	10.4B
LYNAS RARE EARTHS LIMITED	22.64x	7.05x	13.33x	0.32%	8.81B
FIRST MAJESTIC SILVER CORP.	21.58x	-	-	0.33%	8.69B
MP MATERIALS CORP.	-151.97x	17.48x	56.19x	-.--%	8.21B
SIBANYE STILLWATER LIMITED	5.23x	0.86x	2.59x	8.08%	7.11B
NORTHAM PLATINUM HOLDINGS LIMITED	8.08x	1.71x	5.46x	5.08%	6.15B
Average	-3.63x	5.06x	11.24x	3.49%	10.04B
Weighted average by Cap.	3.32x	4.51x	14.56x	3.52%