investorscraft@gmail.com

Intrinsic ValueUSA Rare Earth Inc (USAR)

Previous Close$22.42
Intrinsic Value
Upside potential
Previous Close
$22.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

USA Rare Earth Inc operates in the critical minerals sector, focusing on the exploration and development of rare earth elements (REEs) essential for high-tech applications, renewable energy, and defense technologies. The company aims to establish a domestic supply chain for REEs, reducing reliance on foreign sources, particularly China, which dominates global production. Its flagship project, the Round Top project in Texas, is positioned to become a significant source of heavy and light rare earths, along with other critical minerals like lithium and beryllium. The company’s revenue model is currently pre-revenue, with future earnings expected from mining operations, processing, and potential partnerships with government and private entities seeking secure supply chains. USA Rare Earth’s strategic focus on domestic production aligns with U.S. policy initiatives to bolster national security and clean energy infrastructure, providing a competitive edge in a geopolitically sensitive market.

Revenue Profitability And Efficiency

As of the latest reporting period, USA Rare Earth Inc has not generated revenue, reflecting its pre-revenue stage focused on project development. The company reported a net income of approximately $7.9 million, though diluted EPS remains at zero due to the absence of revenue. Operating cash flow was negative at approximately -$1.4 million, indicative of ongoing exploration and administrative expenses. Capital expenditures were not disclosed, suggesting limited investment in fixed assets during the period.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its pre-revenue status, with profitability metrics not yet applicable. Capital efficiency is difficult to assess without revenue generation, though the negative operating cash flow highlights reliance on external funding. The absence of capital expenditures suggests a focus on early-stage development rather than large-scale infrastructure investments at this time.

Balance Sheet And Financial Health

USA Rare Earth Inc’s balance sheet shows minimal cash and equivalents at $2,101, raising concerns about liquidity. Total debt stands at $1.2 million, which is relatively modest but could pressure finances given the limited cash reserves. The company’s financial health appears fragile, with reliance on future financing or partnerships to sustain operations and advance its projects.

Growth Trends And Dividend Policy

Growth prospects hinge on the successful development of the Round Top project and securing offtake agreements or government support. The company does not pay dividends, reflecting its focus on reinvesting potential future cash flows into project development. Given its early-stage status, growth will depend on capital raises, strategic partnerships, and progress toward commercial production.

Valuation And Market Expectations

Valuation is challenging due to the lack of revenue and earnings, with market expectations likely tied to the potential of its rare earth projects and geopolitical tailwinds. Investors may price in speculative growth based on the strategic importance of domestic rare earth supply, though significant risks remain around funding and execution.

Strategic Advantages And Outlook

USA Rare Earth Inc’s strategic advantages include its focus on a geopolitically critical sector and alignment with U.S. supply chain priorities. The outlook depends on securing financing, advancing project development, and capitalizing on policy support for domestic critical minerals. Success could position the company as a key player in reducing reliance on foreign rare earths, though execution risks are high given its financial constraints.

Sources

Company filings, CIK 0001787434

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount