- Equity Research Cheat Sheets
 - Posts
 - UURAF - 2Q Review - Refresher before Q3 EPS results. Bull case $14.50 Bear case $1.50
 
UURAF - 2Q Review - Refresher before Q3 EPS results. Bull case $14.50 Bear case $1.50
Cheat Sheets
UCORE RARE METALS (UURAF)
📊 Q2 Loss -$3.63M CAD (Improved 29% QoQ) | $22.4M DoD Funding Secured | RapidSX™ Tech Validated | Louisiana Facility Groundbreaking | China Export Controls = Opportunity
Pre-Revenue Development Company | Heavy Rare Earth Processing Focus | Commercial Production Target H2-2026 | Strategic US Government Partnership | North American Supply Chain Independence | Patent-Pending Separation Technology
 💰 Market Cap: $479M | 🏢 170 Employees | 🌍 Canada/USA Operations 
 👨💼 CEO Pat Ryan | 🎯 Rare Earth Independence | 🇺🇸 Louisiana/Alaska/Ontario 
$5.25
📈 +$0.30 (+6.1%) Today
+1,130% YTD | Down -51% from Oct High
Price Targets (12-18 Months)
Current Price: $5.25 USD
$14.50
Bull Case (+176%)
2027 Revenue: $45M Est | EV/Revenue: 10x
COMMERCIAL SUCCESS
🚀 Needs:
Louisiana SMC achieves 2,000 tonne TREO annual capacity by Q4-2026 • RapidSX™ patent granted and technology licensing deals secured • Multiple offtake agreements with Western manufacturers signed • China maintains export restrictions driving demand for independent supply • DoD awards additional Phase 3 funding for capacity expansion • Bokan Mountain project advances with positive feasibility study
$8.50
Base Case (+62%)
2027 Revenue: $25M Est | EV/Revenue: 8x
MEASURED EXECUTION
⚖️ Needs:
Louisiana SMC begins early production H2-2026 with initial 500-800 tonne capacity • RapidSX™ technology proves commercially viable at full scale • Secures feedstock supply agreements with 2-3 upstream partners • Maintains DoD relationship with continued project milestones • Raises additional $30-50M capital at reasonable dilution for Phase 1 completion • Demonstrates cost-competitive separation vs. Chinese processors
$1.50
Bear Case (-71%)
2027 Revenue: Delayed | Book Value Multiple
EXECUTION FAILURE
⚠️ Risk:
RapidSX™ patent application rejected and technology copied by competitors • Louisiana SMC construction delays push commercial production to 2028+ • Unable to secure cost-competitive feedstock amid Chinese market dominance • Requires significant additional capital raises at <$2.00 causing massive dilution • China relaxes export restrictions flooding market with cheap REEs • DoD shifts priorities away from rare earth processing support • Technology fails to scale commercially from demonstration to production levels
The TL;DR
💰
What Happened
Q2 Net Loss: -$3.63M CAD improved 29% from Q1's -$5.12M CAD loss
DoD Funding: Secured $18.4M Phase 2 award bringing total to $22.4M for commercial-scale RapidSX™ machine
Facility Progress: Louisiana SMC groundbreaking completed May 29, 2025 at 80,800 sq ft England Airpark location
Tech Validation: Successfully separated critical HREEs terbium and dysprosium in Phase 1 demonstration
Capital Raise: Closed C$15.5M brokered offering in June 2025 to fund commercial operations
DoD Funding: Secured $18.4M Phase 2 award bringing total to $22.4M for commercial-scale RapidSX™ machine
Facility Progress: Louisiana SMC groundbreaking completed May 29, 2025 at 80,800 sq ft England Airpark location
Tech Validation: Successfully separated critical HREEs terbium and dysprosium in Phase 1 demonstration
Capital Raise: Closed C$15.5M brokered offering in June 2025 to fund commercial operations
📈
Why It Matters
Strategic Timing: China's Oct 2025 rare earth export restrictions validate Ucore's North American supply chain strategy
Government Backing: Non-repayable DoD funding de-risks commercial scale-up with US national security priorities
Market Monopoly: China controls 90%+ of global rare earth processing; Ucore targets critical supply gap
Tech Moat: RapidSX™ patent-pending technology offers faster, cleaner separation than conventional methods
Defense Demand: National Defense Authorization Act bans Chinese REE imports for defense sector effective Jan 2027
Government Backing: Non-repayable DoD funding de-risks commercial scale-up with US national security priorities
Market Monopoly: China controls 90%+ of global rare earth processing; Ucore targets critical supply gap
Tech Moat: RapidSX™ patent-pending technology offers faster, cleaner separation than conventional methods
Defense Demand: National Defense Authorization Act bans Chinese REE imports for defense sector effective Jan 2027
🎯
What's Next
Q4-2025: Complete commercial-scale RapidSX™ machine construction and begin commissioning activities
H2-2026: Achieve "Early Production" of salable rare earth oxides from Louisiana SMC facility
2026-2027: Scale to 2,000 tonne TREO annual capacity with modular RapidSX™ unit additions
Supply Chain: Execute binding offtake agreements with Western manufacturers and secure feedstock partnerships
Expansion: Advance Bokan Mountain Alaska project and pursue additional SMC locations in Canada
H2-2026: Achieve "Early Production" of salable rare earth oxides from Louisiana SMC facility
2026-2027: Scale to 2,000 tonne TREO annual capacity with modular RapidSX™ unit additions
Supply Chain: Execute binding offtake agreements with Western manufacturers and secure feedstock partnerships
Expansion: Advance Bokan Mountain Alaska project and pursue additional SMC locations in Canada
💡
Bottom Line for Retail Investors
 Ucore is a high-risk, high-reward play on North American rare earth supply chain independence. The company has validated its RapidSX™ technology at demonstration scale and secured critical $22.4M DoD funding to build the first commercial facility in Louisiana. With China tightening export controls on the very elements Ucore will produce (dysprosium, terbium, neodymium, praseodymium), geopolitical winds are strongly favorable. However, execution risk is massive—this is a pre-revenue company that must successfully scale unproven technology, secure feedstock, and reach commercial production by late 2026. The 1,130% YTD stock run reflects both the strategic opportunity and speculative nature. Perfect for investors who understand this is essentially a leveraged bet on US rare earth independence, with DoD backing as the ultimate risk-reducer. Not for the faint of heart, but the strategic positioning is undeniable as Western nations scramble to break China's rare earth monopoly. 
🐂 Bull Thesis
🇺🇸
Strategic National Priority
DoD Partnership: $22.4M non-repayable funding validates strategic importance and de-risks execution
Defense Mandate: Jan 2027 ban on Chinese REEs for defense sector creates guaranteed domestic demand
China Risk: Oct 2025 export controls on dysprosium, terbium create immediate supply urgency for Western manufacturers
Bipartisan Support: Rare earth independence has Republican and Democratic backing as critical national security issue
Defense Mandate: Jan 2027 ban on Chinese REEs for defense sector creates guaranteed domestic demand
China Risk: Oct 2025 export controls on dysprosium, terbium create immediate supply urgency for Western manufacturers
Bipartisan Support: Rare earth independence has Republican and Democratic backing as critical national security issue
⚗️
Proven Technology Moat
Demonstration Success: 2,600+ hours operation, 3+ tonnes processed, high-purity outputs achieved at Kingston facility
Patent Pending: RapidSX™ proprietary solvent extraction offers faster processing and lower environmental impact vs traditional methods
Critical Elements: Successfully separated dysprosium and terbium—the hardest and most valuable heavy REEs
Modular Design: Scalable technology platform allows incremental capacity additions and capital-efficient growth
Patent Pending: RapidSX™ proprietary solvent extraction offers faster processing and lower environmental impact vs traditional methods
Critical Elements: Successfully separated dysprosium and terbium—the hardest and most valuable heavy REEs
Modular Design: Scalable technology platform allows incremental capacity additions and capital-efficient growth
🏭
Infrastructure in Place
Louisiana SMC: 80,800 sq ft facility secured at England Airpark with long-term lease and $15M+ state incentives
Tax Benefits: $8.2M in ad valorem tax savings over 10 years plus Foreign Trade Zone duty advantages
Construction Started: Groundbreaking completed May 2025, commercial-scale machine construction underway
Target Timeline: Early production H2-2026 with path to 2,000 tonne annual TREO capacity
Tax Benefits: $8.2M in ad valorem tax savings over 10 years plus Foreign Trade Zone duty advantages
Construction Started: Groundbreaking completed May 2025, commercial-scale machine construction underway
Target Timeline: Early production H2-2026 with path to 2,000 tonne annual TREO capacity
💎
Market Monopoly Opportunity
Supply Gap: China processes 90%+ of global REEs; Western capacity virtually non-existent for heavy REEs
Growing Demand: EVs, wind turbines, defense systems driving 5-7% annual REE demand growth through 2030
Premium Pricing: Strategic buyers willing to pay 10-30% premium for non-Chinese supply chain security
First Mover: Among first Western companies to achieve commercial-scale heavy REE processing capability in decades
Growing Demand: EVs, wind turbines, defense systems driving 5-7% annual REE demand growth through 2030
Premium Pricing: Strategic buyers willing to pay 10-30% premium for non-Chinese supply chain security
First Mover: Among first Western companies to achieve commercial-scale heavy REE processing capability in decades
🐻 Bear Thesis
🔬
Unproven Commercial Scale
Demonstration ≠ Production: Only 3 tonnes processed at demo scale vs. 2,000 tonnes annual target—massive scaling risk
Patent Pending: RapidSX™ IP not yet secured; competitors or China could replicate technology
No Revenue History: Zero commercial production track record; relies entirely on DoD grant funding currently
Technical Unknowns: Commercial-scale separation may reveal unforeseen challenges with cost, efficiency, or purity levels
Patent Pending: RapidSX™ IP not yet secured; competitors or China could replicate technology
No Revenue History: Zero commercial production track record; relies entirely on DoD grant funding currently
Technical Unknowns: Commercial-scale separation may reveal unforeseen challenges with cost, efficiency, or purity levels
💸
Massive Capital Requirements
Ongoing Losses: -$7.2M CAD burn in first half 2025 with no revenue until late 2026 at earliest
Funding Gap: DoD covers only portion of costs; needs $50-100M+ additional capital to reach commercial production
Dilution Risk: Stock up 1,130% YTD but down 51% from Oct high—future raises likely at distressed prices
Market Cap Disconnect: $479M valuation for pre-revenue company with unproven tech creates significant downside risk
Funding Gap: DoD covers only portion of costs; needs $50-100M+ additional capital to reach commercial production
Dilution Risk: Stock up 1,130% YTD but down 51% from Oct high—future raises likely at distressed prices
Market Cap Disconnect: $479M valuation for pre-revenue company with unproven tech creates significant downside risk
🇨🇳
Chinese Competition Threat
Cost Advantage: Chinese processors have 30-50% lower costs from scale, infrastructure, and looser environmental standards
Export Control Reversal: China could ease restrictions to maintain market dominance and undercut Western competition
Feedstock Control: China dominates upstream mining; securing consistent, cost-effective feedstock supply unproven for Ucore
Political Risk: Future US-China trade agreements could reduce strategic imperative for domestic processing
Export Control Reversal: China could ease restrictions to maintain market dominance and undercut Western competition
Feedstock Control: China dominates upstream mining; securing consistent, cost-effective feedstock supply unproven for Ucore
Political Risk: Future US-China trade agreements could reduce strategic imperative for domestic processing
⏰
Execution Timeline Risk
Aggressive Schedule: H2-2026 production target leaves minimal buffer for construction delays or technical issues
Permit Complexity: Environmental and operational permits for rare earth processing notoriously difficult and time-consuming
Supply Chain Dependencies: Requires coordinating multiple partners for feedstock, equipment, offtake simultaneously
Management Track Record: Team has demonstration success but no commercial production experience at this scale
Permit Complexity: Environmental and operational permits for rare earth processing notoriously difficult and time-consuming
Supply Chain Dependencies: Requires coordinating multiple partners for feedstock, equipment, offtake simultaneously
Management Track Record: Team has demonstration success but no commercial production experience at this scale
This analysis is for informational purposes only and should not be considered investment advice. Please consult with a financial advisor before making investment decisions. Ucore Rare Metals is a pre-revenue, development-stage company with significant execution and technology risks.

