US · USARW
USA Rare Earth Inc
- Sector
- Basic Materials · Industrial Materials
- Headquarters
- New York City, NY 10016
- Website
- usare.com
Price at previous close
$1.10
Market cap 546.6M
Valuation history
Annual price overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 |
USD millions
Line items
USD millions
Line items
USD millions
Line items
Peer comparison
Same-industry comparables, ranked by market cap.
Scroll horizontally for additional metrics. Ticker column stays fixed.
| Basic Info | Model Valuation | Core Valuation | Growth | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | Sales Growth |
| USARW | USA Rare Earth Inc | $1.10 | 546.6M | — | — | — | — | — | — | — | — | — |
| GEVO | Gevo, Inc. | $2.16 | 522.37M | — | — | -50% | — | — | — | — | — | — |
| GTI | Graphjet Technology | $4.21 | 623.24M | — | — | — | — | — | — | — | — | — |
| KRO | Kronos Worldwide, Inc. | $4.73 | 544.2M | — | — | — | — | — | — | — | — | — |
| LAR | Lithium Argentina AG | $3.73 | 605.38M | — | — | — | — | -23.82 | 0.44 | — | -69747.64 | — |
| NB | NioCorp Developments Ltd. | $6.08 | 471.86M | — | — | — | — | -10.70 | 6.80 | — | -9.32 | — |
| SGML | Sigma Lithium Corporation | $5.16 | 574.37M | — | — | — | +223% | — | — | — | — | — |
| TMC | TMC the metals company In… | $6.00 | 2.44B | — | — | — | — | -7.15 | -34.22 | — | -7.53 | — |
| TROX | Tronox Holdings plc | $3.19 | 505.69M | +415% | -7% | — | — | -2476.10 | 0.83 | 0.40 | 137.88 | -573.00% |
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $1.10) − 1 = — (DCF, example).