📣 VC round data is live. Check it out!

USA Rare Earth Valuation Multiples

Discover revenue and EBITDA valuation multiples for USA Rare Earth and similar public comparables like Epiworld International, POCO Holdings Co., Zhenshi Holding Group, Johnson Matthey and more.

USA Rare Earth Overview

About USA Rare Earth

USA Rare Earth Inc is a vertically integrated, domestic rare earth magnet supply chain that supports the state of energy, mobility, and national security in the United States. USARE is developing an NdFeB magnet manufacturing plant in the United States, and establishing domestic rare earth and critical minerals supply, extraction, and processing capabilities to both supply its manufacturing plant and market surplus materials to third parties. Rare earth magnets are critical to various business sectors and industries, including the defense, automotive, aviation, industrial, medical and consumer electronics industries.


Founded

2023

HQ

United States

Employees

29

Website

usare.com

Financials (LTM)

Revenue: $33M
EBITDA: ($24M)

EV

$4B

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

USA Rare Earth Financials

USA Rare Earth reported last 12-month revenue of $33M and negative EBITDA of ($24M).

In the same LTM period, USA Rare Earth generated $9M in gross profit, ($24M) in EBITDA losses, and had net loss of ($243M).

Revenue (LTM)


USA Rare Earth P&L

In the most recent fiscal year, USA Rare Earth reported revenue of $2M and EBITDA of $29M.

USA Rare Earth is unprofitable as of last fiscal year, with gross margin of 12%, EBITDA margin of 1776%, and net margin of (18111%).

See analyst estimates for USA Rare Earth
LTMLast FY202320242025202620272028
Revenue$33M$2M$2M
Gross Profit$9M$195K($308K)$195K
Gross Margin28%12%12%
EBITDA($24M)$29M($24M)($4M)($297M)
EBITDA Margin(74%)1776%(18074%)
EBIT Margin(254%)(3570%)(3622%)
Net Profit($243M)($298M)($7M)$8M($298M)
Net Margin(745%)(18111%)(18111%)

Financial data powered by Morningstar, Inc.

USA Rare Earth Stock Performance

USA Rare Earth has current market cap of $6B, and enterprise value of $4B.

Market Cap Evolution


USA Rare Earth's stock price is $25.30.

USA Rare Earth share price decreased by 2.7% in the last 30 days, and increased by 182.7% in the last year.

USA Rare Earth has an EPS (earnings per share) of $-1.33.

See more trading valuation data for USA Rare Earth
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$4B$6B0.0%-2.7%33.9%182.7%$-1.33

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

USA Rare Earth Valuation Multiples

USA Rare Earth trades at 119.3x EV/Revenue multiple, and (161.2x) EV/EBITDA.

See NTM and 2027E valuation multiples for USA Rare Earth

EV / Revenue (LTM)


USA Rare Earth Financial Valuation Multiples

As of May 24, 2026, USA Rare Earth has market cap of $6B and EV of $4B.

USA Rare Earth has a P/E ratio of (23.2x).

LTMLast FY202320242025202620272028
EV/Revenue119.3xn/mn/m
EV/EBITDA(161.2x)133.5x(161.8x)n/m(13.1x)
EV/EBIT(47.1x)(66.4x)(157.1x)n/m(65.4x)
EV/Gross Profitn/mn/mn/mn/m
P/E(23.2x)(19.0x)n/mn/m(19.0x)
EV/FCF(10.2x)(58.6x)(139.7x)n/m(45.1x)

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified USA Rare Earth Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

USA Rare Earth Margins & Growth Rates

USA Rare Earth grew revenue by 4781% but EBITDA decreased by 463% in the last fiscal year.

In the most recent fiscal year, USA Rare Earth reported gross margin of 12%, EBITDA margin of 1776%, and net margin of (18111%).

See estimated margins and future growth rates for USA Rare Earth

USA Rare Earth Margins

Last FY20252026202720282029
Gross Margin12%12%28%
EBITDA Margin1776%(18074%)(132%)
EBIT Margin(3570%)(3622%)(149%)
Net Margin(18111%)(18111%)(199%)
FCF Margin(4044%)(5255%)(1083%)

USA Rare Earth Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth4781%4781%
Gross Profit Growth11518%11518%
EBITDA Growth(463%)(83%)7183%(64%)
EBIT Growth104%(84%)1359%101%
Net Profit Growth(46%)(207%)(3867%)(46%)
FCF Growth1206%(95%)6074%905%

Data powered by FactSet, Inc. and Morningstar, Inc.

USA Rare Earth Operational KPIs

USA Rare Earth's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $2.1M for the same period.

USA Rare Earth's Rule of 40 is 4649% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

USA Rare Earth's Rule of X is 11820% (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for USA Rare Earth
LTMLast FY2025202620272028
Rule of 40622%4649%
Bessemer Rule of X1667%11820%
Revenue per Employee$0.1M
Opex per Employee$2.1M
S&M Expenses to Revenue0%0%0%
G&A Expenses to Revenue213%2146%2146%
R&D Expenses to Revenue81%1033%967%
Opex to Revenue3633%3633%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

USA Rare Earth Competitors

USA Rare Earth competitors include Epiworld International, POCO Holdings Co., Zhenshi Holding Group, Johnson Matthey, Hengdian Group Dmegc, Evolution Metals & Technologies, State Grid Yingda, Mitsui Chemicals, Materion and Tokyo Ohka Kogyo.

Most USA Rare Earth public comparables operate across Advanced Materials and DeepTech.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Epiworld International49.4x637.3x
POCO Holdings Co.19.1x16.8x54.8x49.0x
Zhenshi Holding Group4.8x25.5x
Johnson Matthey0.4x1.6x5.8x9.0x
Hengdian Group Dmegc1.2x1.2x7.8x9.1x
Evolution Metals & Technologies678.1x502.5x(2325.8x)(230.6x)
State Grid Yingda0.5x0.5x1.2x
Mitsui Chemicals0.7x0.7x6.8x6.8x

This data is available for Pro users. Sign up to see all USA Rare Earth competitors and their valuation data.

Start Free Trial

USA Rare Earth Funding History

Before going public, USA Rare Earth raised $2B in total equity funding, across 5 rounds.

Last private valuation of USA Rare Earth was $16B, after raising $2B in January 2026 from Government of the United States.


USA Rare Earth Funding Rounds

DateStageRaised FromRaisedValuationRev. MultipleDeal Summary
Jan-26Secondary - publicGovernment of the United States$2B$16BUSA Rare Earth (NASDAQ: USAR) is an Oklahoma-based rare earth miner developing a mine-to-magnet value chain for critical minerals essential to electric vehicles, wind turbines, and defense systems. In January 2026, the U.S. government committed $1.6 billion to the company as part of a critical minerals strategy, consisting of a $1.3 billion senior secured loan and $277 million in federal grants. The government acquired approximately 10% ownership through the purchase of 16.1 million shares and warrants for 17.6 million additional shares, both priced at $17.17 per share—a 25% discount to the then-current market price of $22.71. The company simultaneously raised an additional $1.5 billion from private investors led by Inflection Point, bringing total liquidity injection to over $3.1 billion. USA Rare Earth's primary asset is the Round Top deposit in Sierra Blanca, Texas, expected to begin mining operations in late 2028. A 2019 technical report estimates the open-pit mine will produce 2,213 tonnes of rare earth elements over a 20-year mine life, with over 1,900 tonnes consisting of heavy rare earths such as dysprosium. The company achieved a milestone in January 2025 by producing its first batch of dysprosium oxide at 99.1% purity. Complementing the mine, USA Rare Earth operates a magnet manufacturing plant in Stillwater, Oklahoma with annual production capacity of 5,000 tonnes, slated to enter commercial operations in 2026, and a processing and separation laboratory in Wheat Ridge, Colorado.
Nov-23Series A$13M$2BUSA Rare Earth, founded in 2019, develops a domestic supply chain for rare earth magnets and critical minerals, including the Round Top rare earth project in Texas and a processing facility in Stillwater, Oklahoma. The company aims to produce materials for green tech, defense, and electric vehicles, reducing U.S. reliance on imports. On November 21, 2023, USA Rare Earth completed its latest funding round, a Series A, as part of total funding of $77.6 million across four rounds, with key investors including the Navajo Transitional Energy Company. The post-money valuation stood at $1.51 billion in a subsequent March 2025 Series A reference, though specific valuation for the 2023 round is not separately detailed. The company has since secured substantial additional capital, including a $1.5 billion PIPE in January 2026 led by Inflection Point, a $277 million federal equity swap providing the government with shares and warrants, and potential Department of Commerce loans up to $1.3 billion, totaling over $3 billion in funding commitments. It also agreed to acquire Texas Mineral Resources Corp. for $73 million to gain full control of Round Top.
Mar-21Series CGreen Sands Equity; Ruttenberg Gordon Investments$51M
Apr-20Series AEvolution VC Partners$8M
Aug-19Strategic investmentNavajo Transitional Energy Company$5MUSA Rare Earth develops the Round Top Rare Earth Project in Texas, focusing on critical rare earth minerals for green energy technologies like solar panels, wind turbines, and electronics. In August 2019, Navajo Transitional Energy Company (NTEC) invested by acquiring approximately 20 percent of the outstanding shares of Texas Mineral Resources Corp. (TMRC: OTCQB), which holds the project, providing NTEC two seats on the TMRC board. This investment supports development of one of the most significant rare earth deposits in the United States.

USA Rare Earth M&A Activity

USA Rare Earth has acquired 3 companies to date.

Last acquisition by USA Rare Earth was on April 19th 2026. USA Rare Earth acquired Serra Verde for $3B (EV/Revenue multiple of ).

See M&A valuation multiples

Latest Acquisitions by USA Rare Earth

Serra Verde
Texas Mineral Resources
Less Common Metals
Description
Serra Verde is a mining and processing company for rare earth elements in clean energy and tech applications. It extracts, beneficiates, and separates materials like neodymium and praseodymium for magnets in EVs, wind turbines, and electronics.
Texas Mineral Resources Corp is an exploration-stage mining company engaged in the acquisition, exploration, and development of mineral properties. The group focuses on developing a metallurgical process to concentrate or extract metals from the Round Top Projects. Its flagship property includes the Round Top rare earths-uranium-beryllium project in Hudspeth County, Texas, along with prospecting permits for surrounding acreage adjacent to the Round Top project.
Less Common Metals is a UK-based manufacturer of rare-earth metals, alloys, and powders for magnet and energy storage applications. The company produces NdFeB and SmCo alloys in forms like ingots, flakes, and powders, while offering recycling services, alloy development, and material analysis for clients in electrification, aerospace, and clean energy sectors worldwide.
HQ CountryBrazilUnited StatesSouth Africa
HQ City
Goiás
Cape Town
Deal Date19 Apr 20264 Mar 202629 Sep 2025
Valuation$3B$73M$100M
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all USA Rare Earth acquisitions and their M&A valuation multiples.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About USA Rare Earth

When was USA Rare Earth founded?USA Rare Earth was founded in 2023.
Where is USA Rare Earth headquartered?USA Rare Earth is headquartered in United States.
How many employees does USA Rare Earth have?As of today, USA Rare Earth has over 29 employees.
Who is the CEO of USA Rare Earth?USA Rare Earth's CEO is Barbara Humpton.
Is USA Rare Earth publicly listed?Yes, USA Rare Earth is a public company listed on Nasdaq.
What is the stock symbol of USA Rare Earth?USA Rare Earth trades under USAR ticker.
When did USA Rare Earth go public?USA Rare Earth went public in 2025.
Who are competitors of USA Rare Earth?USA Rare Earth main competitors include Epiworld International, POCO Holdings Co., Zhenshi Holding Group, Johnson Matthey, Hengdian Group Dmegc, Evolution Metals & Technologies, State Grid Yingda, Mitsui Chemicals, Materion, Tokyo Ohka Kogyo.
What is the current market cap of USA Rare Earth?USA Rare Earth's current market cap is $6B.
What is the current revenue of USA Rare Earth?USA Rare Earth's last 12 months revenue is $33M.
What is the current revenue growth of USA Rare Earth?USA Rare Earth revenue growth (NTM/LTM) is 696%.
What is the current EV/Revenue multiple of USA Rare Earth?Current revenue multiple of USA Rare Earth is 119.3x.
Is USA Rare Earth profitable?No, USA Rare Earth is not profitable.
What is the current EBITDA of USA Rare Earth?USA Rare Earth has negative EBITDA and is not profitable.
What is USA Rare Earth's EBITDA margin?USA Rare Earth's last 12 months EBITDA margin is (74%).
What is the current EV/EBITDA multiple of USA Rare Earth?Current EBITDA multiple of USA Rare Earth is (161.2x).
What is the current FCF of USA Rare Earth?USA Rare Earth's last 12 months FCF is ($383M).
What is USA Rare Earth's FCF margin?USA Rare Earth's last 12 months FCF margin is (1173%).
What is the current EV/FCF multiple of USA Rare Earth?Current FCF multiple of USA Rare Earth is (10.2x).
How many companies USA Rare Earth has acquired to date?As of May 2026, USA Rare Earth has acquired 3 companies.
What was the largest acquisition by USA Rare Earth?$3B acquisition of Serra Verde on 19th April 2026 was the largest M&A USA Rare Earth has done to date.
What companies USA Rare Earth acquired?USA Rare Earth acquired Serra Verde, Less Common Metals, and Texas Mineral Resources.
In how many companies USA Rare Earth has invested to date?USA Rare Earth hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to USA Rare Earth

Lists including USA Rare Earth

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial