Valuation Canada Rare Earth Corp.

Stocks

Delayed Toronto S.E. 09:30:00 21/01/2026 pm IST			5-day change	1st Jan Change
0.0200 ^CAD	-.--%		+33.33%	-

01/04	Canada Rare Earth Corp. Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI
28/11	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)	1,98,016	2,02,595	2,09,908	2,09,908	2,11,588	2,11,588
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.	-	-	-	-	30.08L
VALTERRA PLATINUM LIMITED	9.02x	2.03x	5.29x	8.13%	1.92TCr
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.61x	2.56x	20.5x	0.75%	1.94TCr
IMPALA PLATINUM HOLDINGS LIMITED	7.38x	1.05x	3.74x	11.2%	1.01TCr
HECLA MINING COMPANY	19x	6.74x	12.25x	0.2%	1.02TCr
LYNAS RARE EARTHS LIMITED	21.25x	6.42x	11.64x	0.74%	816.77Cr
FIRST MAJESTIC SILVER CORP.	20.1x	-	-	0.23%	792.29Cr
SIBANYE STILLWATER LIMITED	4.75x	0.76x	2.25x	8.92%	695.12Cr
MP MATERIALS CORP.	-137.88x	14.84x	49.65x	-.--%	703.5Cr
Average	-3.22x	4.91x	15.04x	3.77%	988.61Cr
Weighted average by Cap.	4.85x	4.07x	13.85x	3.99%