Valuation Canada Rare Earth Corp.

Stocks

Delayed Toronto S.E. Other stock markets 11:00:00 2026-01-21 am EST			5-day change	1st Jan Change
0.0200 ^CAD	-.--%		+33.33%	-

Apr. 01	Canada Rare Earth Corp. Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI
Nov. 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	7/29/20	7/29/21	7/29/22	8/1/23	10/29/24	10/28/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CANADA RARE EARTH CORP.	-	-	-	-	2.98M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	37.49x	-	-	0.44%	25.25B
LYNAS RARE EARTHS LIMITED	62.67x	16.02x	36.36x	-.--%	12.56B
MP MATERIALS CORP.	-2258.84x	20.5x	56.41x	-.--%	9.66B
SHENGHE RESOURCES HOLDING CO., LTD	37.69x	-	-	-	7.49B
USA RARE EARTH, INC.	-22.79x	-	-	-	4.57B
CHINA KINGS RESOURCES GROUP CO.,LTD.	39.59x	-	-	-	2.74B
REALLOYS INC.	-6.91x	-	-	-	918M
BRAZILIAN RARE EARTHS LIMITED	-32x	-	-29.16x	-.--%	882M
Average	-267.89x	18.26x	21.20x	0.11%	7.12B
Weighted average by Cap.	-309.67x	17.97x	42.25x	0.23%