NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Start Free »

USAR | NASDAQ

$10.88 $0.56 | 5.43%

TREND SIGNAL: Signal available — unlock to view

|2026-08-31

Add to favoritesFavorite

Company Overview:

Market Cap: $3.87B

Trailing PE: N/A

FWD PE: —

Payout Ratio (TTM): —

52-Week Range: $9.82 - $35.92

1.6 Year USAR Performance Metrics:

Total Return (with DRIP): -0.3% (-0.17% CAGR)

Total Return (no DRIP): -0.3% (-0.17% CAGR)

Share Price: -0.3% (-0.17% CAGR)

Yield on Cost (with DRIP): —

Total Invested: $10,000

Total Value (with DRIP): $9,973

Total Return $ (with DRIP): -$27

USAR Total Return

1M 3M 6M YTD 1Y 3Y 5Y 10Y

USAR Price Chart

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

USAR Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

USAR - Revenue

USAR Revenue CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Earnings Per Share (EPS)

USAR EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Net Income

🔓 See the full chart40% off right now · 7-day free trial

USAR Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

USAR EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

USAR Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

USAR Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

USAR Operating Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

USAR Gross Profit CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

USAR Shares Outstanding CAGR:1Y: 111.79%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

USAR Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

USAR Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Expenses

🔓 See the full chart40% off right now · 7-day free trial

USAR Expenses CAGR:1Y: 1,527.32%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

USAR - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

USAR - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

USAR - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

USAR - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

USAR - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

USAR - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

USAR Revenue CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

USAR - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

USAR Actual Revenue CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

USAR Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

USAR Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

USAR Actual EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

USAR - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

USAR Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

USAR Gross Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

USAR Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

USAR Price To Sales Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

USAR Return on Capital Employed CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

USAR - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

USAR Return on Invested Capital CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Projected Future Returns & Dividends for USAR

Based on past 1.6-year performance, here are USAR growth metrics:

Share price CAGR of -0.17%
Dividend CAGR of +0%

Using USAR CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	USAR (DRIP)	USAR - No DRIP
Current Price	$10.88	$10.88
Start Shares	919.12	919.12
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	919.12	919.12
Dividends Payment	$0.00	$0.00
Annual Dividends	$0	$0
Yield on cost	0.00%	0.00%
Share Price	$10.79	$10.88
Total Dividends	$0	$0
Final Value	$9,914	$10,000

Estimated Future Value + Dividends - USAR

NOTE: Above numbers are our estimate based on USAR's Dividend and Price CAGR over past 1.6 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

USA Rare Earth Inc (USAR) had its IPO on 2025-03-14, and is traded on NASDAQ stock exchange.

USA Rare Earth Inc. specializes in the production of magnets. The company is actively developing an integrated facility that will manage the entire lifecycle of NdFeB magnet creation, from mineral sourcing and extraction to processing and final manufacturing. Within the United States, USA Rare Earth supplies its magnet products to a diverse range of sectors, including defense, automotive, aerospace, general industrial applications, healthcare, and consumer electronics.

USAR website: https://www.usare.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

DCF Model — USAR

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $10.88

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →