Has USA Rare Earth’s 38% 2025 Rally Already Priced In Its Growth Story?

• Wondering if USA Rare Earth is actually worth the hype, or if the story has already run ahead of the numbers? Here is a breakdown of where the value really might be hiding.
• Despite a modest 0.5% pullback over the last week, the stock is still up 17.6% over the past month and 37.8% year to date, with a 33.1% gain over the last year that suggests investors are starting to pay attention.
• Those moves have come as investors focus on the strategic importance of rare earths for electric vehicles and advanced electronics, alongside growing policy support for US based supply chains. In other words, the market is not just reacting to short term noise; it is also trying to reprice the long term role USA Rare Earth could play in a critical materials ecosystem.
• Right now, USA Rare Earth scores just 2/6 on our valuation checks, suggesting the stock only looks undervalued on a couple of metrics, but that headline number does not tell the whole story. Next we will walk through the main valuation approaches investors are using today, then finish with a more complete way to think about what this business could really be worth.

USA Rare Earth scores just 2/6 on our valuation checks. See what other red flags we found in the full valuation breakdown.

Approach 1: USA Rare Earth Discounted Cash Flow (DCF) Analysis

A Discounted Cash Flow model estimates what a company is worth by projecting future cash flows and discounting them back to today, using a required rate of return. For USA Rare Earth, the 2 Stage Free Cash Flow to Equity model starts from last twelve month free cash flow of about $39 million outflow, then assumes several years of negative but improving cash flows before the business turns solidly positive.

Analyst and extrapolated projections see free cash flow moving from roughly $140 million outflow in 2026 to around $344 million in 2035, with the 2029 estimate at $127 million. These outyear numbers are partly based on analyst estimates and partly on Simply Wall St extrapolations, so they carry more uncertainty the further out they go.

Discounting these projected cash flows back to today produces an estimated intrinsic value of about $31.90 per share, implying the stock is trading at a 46.6% discount to this DCF value. On this model, USA Rare Earth appears meaningfully undervalued, but the outcome depends heavily on long term execution and the company meeting those future cash flow milestones.

Result: UNDERVALUED

Our Discounted Cash Flow (DCF) analysis suggests USA Rare Earth is undervalued by 46.6%. Track this in your watchlist or portfolio, or discover 908 more undervalued stocks based on cash flows.

Head to the Valuation section of our Company Report for more details on how we arrive at this Fair Value for USA Rare Earth.

Approach 2: USA Rare Earth Price vs Book

For asset heavy, early stage resource companies, the price to book ratio is often the most practical valuation gauge, because it anchors the share price to the net value of assets on the balance sheet rather than profits that may still be years away.

In principle, a higher growth outlook or lower perceived risk can justify investors paying a richer multiple of book value, while slower growth or higher uncertainty usually pulls the “normal” multiple closer to or below the sector average. USA Rare Earth currently trades at roughly 37.3x book value, far above the Metals and Mining industry average of about 2.1x and also above the 6.5x peer group average. This signals that the market is already baking in a very optimistic scenario.

Simply Wall St’s Fair Ratio framework refines this comparison by estimating what a suitable price to book multiple should be once you factor in the company’s specific growth profile, profitability potential, risk factors, size, and industry. This makes it more informative than a simple peer or industry comparison, which can ignore important differences in balance sheet strength or project risk. On this basis, USA Rare Earth’s current 37.3x multiple looks higher than its implied Fair Ratio and suggests the shares are running ahead of fundamentals.

Result: OVERVALUED

PB ratios tell one story, but what if the real opportunity lies elsewhere? Discover 1446 companies where insiders are betting big on explosive growth.

Upgrade Your Decision Making: Choose your USA Rare Earth Narrative

Earlier we mentioned that there is an even better way to understand valuation, so let us introduce you to Narratives, a simple way to connect your view of a company’s story with the numbers behind it. A Narrative lets you spell out your assumptions about USA Rare Earth’s future revenue, earnings and margins, then automatically turns that story into a financial forecast and a fair value estimate. On Simply Wall St’s Community page, used by millions of investors, Narratives make this process accessible, so you can quickly see whether your fair value suggests the stock is a buy or a sell at today’s price. Because Narratives update dynamically when new information arrives, like quarterly results or major project news, your view of fair value can evolve with the business rather than staying fixed. For example, one USA Rare Earth Narrative might assume rapid revenue growth and assign a high fair value, while another bakes in slower growth and higher risk, landing on a much lower fair value instead.

Do you think there's more to the story for USA Rare Earth? Head over to our Community to see what others are saying!

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com