USARW - NASDAQ

USA Rare Earth Inc

USARW·NASDAQ

$1.10

+0.0000%

Basic MaterialsIndustrial Materials

USA Rare Earth, Inc. operates as a magnet manufacturing company. The Company develops a NdFeB magnet manufacturing, minerals supply, extraction, and processing plant. USA Rare Earth serves defense, automotive, aviation, industrial, medical, and consumer electronics industries in the United States.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$107.18M

EPS0.0000

P/E Ratio0.00

Earnings Date—

usarw

Total Non-Current Liabilities

Last Annual Value

13.15M

3-Year CAGR

-18%

5-Year CAGR

-11%

10-Year CAGR

-6%

Adjust for Inflation

USA Rare Earth Inc Competitors Analysis of Total Non-Current Liabilities

USARW · NASDAQ

Company	Total Non-Current Liabilities	CAGR 3Y	CAGR 5Y	CAGR 10Y
USA Rare Earth Inc NASDAQ:USARW	13.15M	12.2%	N/A	N/A
Kronos Worldwide, Inc. NYSE:KRO	696.90M	1.9%	-4.0%	1.5%
Gevo, Inc. NASDAQ:GEVO	169.18M	382.4%	19.6%	35.0%
NioCorp Developments Ltd. NASDAQ:NB	12.77M	-21.3%	11.7%	6.5%
Tronox Holdings plc NYSE:TROX	3.85B	4.2%	4.3%	1.7%

USA Rare Earth Inc Fair Value Envelope

USARW · NASDAQ

Our analysis suggests that USARW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.1, this represents a potential HIDDEN relative to our calculated worth for USA Rare Earth Inc.

HIDDEN

Intrinsic Value

Current Price: $1.1

Related Guides

Blog Categories

Continue your USARW research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

Start with context, operating signals, and key market metrics.

Value Model

Stress test fair value across bear, base, and bull assumptions.

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.