UR

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.

At a Glance

Live Snapshot
Market Cap$107.18M
EPS0.0000
P/E Ratio0.00
Earnings Date

Intrinsic Alpha Methodology

Thesis Lenses

Signal · Driver · Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E 0.0).

Valuation inputs: P/E 0.0, earnings yield N/A, momentum 0.0%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +32.8%, ROIC -19.1%).

Profitability stack: net margin 0.0%, ROE +32.8%, ROIC -19.1%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +70.8%, momentum 0.0%, net margin 0.0%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

u

USA Rare Earth Inc Market vs Earnings Trajectory

USARW · NASDAQ

Loading price and EPS data...

UR

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.

Intrinsic Value
Current Price: $1.1

No Earnings Per Share Data

USARW has not reported any earnings per share values in the available annual periods.

No Revenue Data

USARW has not reported any revenue values in the available annual periods.

3Y-133.0%
5Y-133.0%
10Y-133.0%
3Y-91.0%
5Y-91.0%
10Y-91.0%
3Y-93.0%
5Y-93.0%
10Y-93.0%
3Y-64.0%
5Y-64.0%
10Y-64.0%
UR

USA Rare Earth Inc Profit Bridge

USARW · NASDAQ
Revenue0.00
Cost of Goods Sold (0.00)
Gross Profit0.00
Operating Expenses (4.08M)
Operating Income-4.08M
Interest Expense (0.00)
Other Income/Expense11.98M
Pretax Income7.90M
Income Tax (0.00)
Net Income7.90M
Net Income
7.90M

Profitability Analysis

No Gross Profit Margin Data

USARW has not reported any gross profit margin values in the available annual periods.

No Operating Profit Margin Data

USARW has not reported any operating profit margin values in the available annual periods.

No Net Profit Margin Data

USARW has not reported any net profit margin values in the available annual periods.

32.81%
Return on Equity
3Y-
5Y-
10Y-
32.73%
Return on Assets
-353%
3Y-192.0%
5Y-192.0%
10Y-192.0%
-19.06%
Return on Invested Capital
-60%
3Y-56.0%
5Y-56.0%
10Y-56.0%
U

USA Rare Earth Inc Cash Conversion Engine

USARW · NASDAQ
Net Income7.90M
Depreciation & Amortization0.00
Stock-Based Compensation0.00
Change in Working Capital2.67M
Others-11.97M
Capital Expenditures0.00
Free Cash Flow-1.40M

Cash Flow Quality Analysis

FCF Conversion Rate

-17.7%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

FCF Growth Trend

+95.0%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$2.67M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Cash flow concerns: Despite profitability, the company is burning cash. Review working capital management, CapEx levels, and sustainability of current operations.

u

USA Rare Earth Inc Funding & Solvency Profile

USARW · NASDAQ
Cash & Cash Equivalents257.61M
Net Receivables0.00
Inventory0.00
Other Current Assets1.27M
Total Current Assets259 M
Property, Plant & Equipment64.42M
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets33.00K
Total Non-Current Assets64 M
Total Assets
323.32M

Financial Health Analysis

Current Ratio

16.51x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Working Capital

243 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

80% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

u

USA Rare Earth Inc Street Expectations Map

USARW · NASDAQ

No Target Data

No analyst price targets available for usarw.

u

USA Rare Earth Inc Insider Positioning

USARW · NASDAQ

During the last 12 months, there has been no insider trading activity reported for USARW.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

No Dividend Yield Data

USARW has not reported any dividend yield values in the available annual periods.

 

usarw Dividend History

USARW
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%