USA Rare Earth Inc (USAR) | The Buildout — AI Infrastructure

——Mkt cap — · 52-wk —–— · YTD — · delayed

Updated Sep 22, 2026Q2 FY2026 reviewed

USA Rare Earth is building a mine-to-magnet rare earth chain that supplies the metals and permanent magnets used in motors, robotics and defense hardware.

2,500t MOU demand

MOUs/LOIs across four sectors; annual demand, not backlog.

>100 in pipeline

More than 20 customers in magnet qualification talks.

$1.6B DOC access

Reimbursed only after specific milestones are achieved.

Magnet sales at zero

First magnet revenue targeted by end of 2026.

The Buildout Takeaway

The company spent 2026 assembling the pieces of a non-China supply chain — an acquisition, federal backing and a government-financed offtake vehicle — while the operating business is still a single UK metals plant. The open question is whether qualification work turns into recognized magnet revenue.

Analyst coverage

4 analysts·4 Buy0 Hold0 Sell

Coverage is thin — only 3 price estimates, so no target is shown

Management guidance

First magnet sales by end of 2026 · Stillwater 600 tpa magnet run rate by year-end 2026 · LCM 3,000 tpa metal and strip-cast capacity by Q4 2026 (not reaffirmed on the Q2 call) · Round Top DFS completed by year-end 2026, S-K 1300 publication early 2027. No financial guidance has been issued.

Important: The Buildout is a data analytics platform. Content is generated by algorithms and AI agents using public filings, earnings transcripts, and market data. This is not personalized investment advice.

Our View

The Verdict

USA Rare Earth is building a chain that turns rare earth ore into the permanent magnets that sit inside motors, servos and actuators. The plan runs from heavy rare earths at Round Top in Texas, through metal and alloy making at Less Common Metals in the UK, to sintered NdFeB magnets at Stillwater, Oklahoma. That matters to the AI build-out indirectly: rare earth magnets go into robots, industrial motion control and defense systems, and the company's 10-K notes that China controls roughly 99% of global heavy rare earth processing. The company's own claim is that a chain of this kind barely exists outside Asia at scale.

Market Cap	—
Revenue (TTM)	$13M
EBITDA Margin (TTM)	-909.2%

Net Cash	$1.6B
Earnings Beats	2 of 5
P/E (TTM)	—
EV/EBITDA (TTM)	—

What We Like

The U.S. Department of Commerce definitive agreements, finalized June 3, 2026, unlock access to up to $1.6 billion. The underlying letters of intent total about $1.58 billion — $277.0 million of direct CHIPS Act awards plus $1.30 billion of senior secured debt.
The Serra Verde combination closed September 4, 2026, adding an operating mine at Pela Ema in Brazil that management describes as the only scaled producer of all four magnetic rare earths outside Asia, with a 6,400 metric ton run-rate target by end 2027.
A U.S. government-backed SPV, capitalized at an upsized $1.55 billion, will purchase 100% of Serra Verde's Phase 1 production under a 15-year offtake with price floors for NdPr, dysprosium and terbium. The SPV sits outside USA Rare Earth.
The magnet pipeline was quantified for the first time: more than 100 potential customers, more than 20 in qualification talks, and 2,500 metric tons of MOUs and LOIs described as annual demand rather than backlog, with production purchase orders in hand.
Western price data management cited from Benchmark Minerals shows dysprosium oxide up over 90% in 2026 to nearly $2,000 per kilogram, more than 9x the price in China, and yttrium oxide up 60% since March, more than 200x the China price.

What We’re Watching

Magnet revenue is still zero. First magnet sales are targeted for the end of 2026, and management says qualification timing 'really varies depending on the customer and the application.'
Gross margin was negative 69.8% in Q2 FY2026 on reported figures, against negative 35.1% in Q1 FY2026 and negative 47.4% in Q4 FY2025, with management pointing to raw material input costs that are most acute in heavy rare earths.
The 2,500 metric tons of MOUs and LOIs are not binding. Management said only several had converted to production purchase orders and declined to quantify the conversion, saying it will provide more information as the facility ramps.
Three dated items from the Q1 2026 call went silent on the Q2 call — the LCM 3,000 tpa target, the planned Investor Day and Carester ramp timing — and the near-term Stillwater magnet target was halved to a 600 tpa run rate for year-end 2026 from an earlier 1,200 tpa framing, with no explanation given.

Bottom Line

The strategic case strengthened in 2026: transactions closed, federal funding was finalized, and the magnet pipeline was quantified for the first time. The operating case did not follow — revenue stayed near $6 million a quarter, gross margin went further negative on reported figures, and magnet revenue is still zero. The company has never issued financial guidance, so nearly every dated commitment it makes is operational rather than financial. The open question is whether first magnet revenue is recognized by the end of 2026, because almost everything in the near-term picture sits downstream of that.

Next upThe next checkpoints are first recognized magnet sales and the Stillwater 600 tpa run rate, both targeted for year-end 2026, plus the CEO handoff to Thras Moraitis on October 1, 2026. Together they test whether qualification converts into revenue and whether the dated commitments survive the leadership change.

Last Quarter — Q2 FY2026

Earnings

USA Rare Earth reported $5.8 million of revenue in the quarter ended June 30, 2026, essentially flat against the prior quarter, all of it from metal and alloy making at Less Common Metals in the UK. Gross margin was negative 69.8% on reported figures, and management attributed the pressure to higher raw material input costs, most acute in heavy rare earths. Capital expenditure rose to $66 million from about $40 million in Q1 2026. Magnet revenue remained zero.

Metric	Q2 FY2026	Q1 FY2026	Q2 FY2025	YoY
Revenue	$6M	$6M	$0M	—
Gross margin	-69.8%	-35.1%	—	—
EBITDA	−$44M	−$35M	−$8M	+415.3%
EPS	$-0.05	$-0.34	$-1.54	−96.6%
Capital expenditures	$66M	~$40M	n/a	—
Adjusted net loss	$33.5M	$24.1M	n/a	—

Gross margins were impacted by higher raw material input costs, which are associated with the supply challenges that the entire industry is facing. This issue is most acute in heavy rare earths.— William Steele, Chief Financial Officer, 2026-08-10

Management tone: Tone shifted from the more transactional, milestone-oriented Q1 2026 call to a geostrategic framing in Q2 2026. Management disclosed the gross-margin problem, the variability of qualification periods, the non-binding status of the MOUs and the independence of the government-backed SPV without hedging, and declined to confirm an analyst's annualized EBITDA figure for Serra Verde, pointing instead to the 6,400 metric ton run-rate capacity target. The CFO described the quarter as doing what the company said it would do and more — a step up in stated confidence from the prior call. The call was Barbara Humpton's last as CEO before Thras Moraitis takes over on October 1.

Management Guidance

No financial guidance was issued; the company has never issued formal financial guidance and management repeated in Q1 2026 that it would not be providing financial guidance at that time. The operative targets are operational. First magnet sales by the end of 2026; a 600 tpa Stillwater magnet run rate by year-end 2026 with the next 600 tpa in Q1 2027, reaching 1,200 tpa early in the year; Round Top definitive feasibility study completed by year-end 2026 and published in early 2027; AS9100 certification in 2027; and a first Department of Commerce reimbursement application in the coming months. The company funds spending before reimbursement, since the DOC program pays only after milestones are achieved.

Business Trajectory

Trajectory

Revenue was $1.6 million in Q4 FY2025, $5.7 million in Q1 FY2026 and $5.8 million in Q2 FY2026 — the last two quarters essentially flat — and all of it comes from metal and alloy making at Less Common Metals in the UK. Gross margin on the audited spine has been negative in each of the last three reported quarters: negative 47.4%, negative 35.1% and negative 69.8%. Management ties the pressure to heavy rare earth feedstock costs, which is the same scarcity the strategy exists to fix. EBITDA has grown more negative each quarter — negative $25.1 million, then negative $34.6 million, then negative $43.8 million. Cash fell from $1,749.6 million at March 31, 2026 to $1,594.4 million at June 30, 2026 while capital expenditure rose.

Revenue & Margin Trajectory

Gross margin as reported.

Share Price — 12 Months

52-week range $12–$34.

Share Price — 12 Months

52-week range $12–$34.

The Numbers

The Model

The model projects FY+1 revenue of $94 million with EBITDA of negative $147 million, a negative 156% margin, and FY+2 revenue of $455 million with EBITDA of negative $36 million, a negative 8% margin. The five independent runs behind those medians disagree widely: FY+1 revenue spans $51 million to $101 million, a 53% spread, and FY+2 revenue spans $352 million to $636 million, a 62% spread. The near term is anchored by first magnet sales and the Stillwater ramp; FY+2 depends on the wider capacity build, the Serra Verde scale-up and whether qualification converts into contracts.

Revenue & EBITDA Projections

Solid bars are reported actuals; outlined bars are model projections — not company guidance.

Metric	FY2025	Next FY (E)	Following FY (E)
Revenue	$2M	$94M	$455M
YoY Growth	—	+5775.0%	+384.0%
EBITDA	$7M	−$147M	−$36M
EBITDA Margin	443.7%	-156.0%	-8.0%

Projections are the median of 5 independent model runs.

What Could Go Right — and Wrong

What good looks like

First magnet revenue is recognized by end 2026 and Stillwater reaches its 600 tpa run rate, giving the FY+1 revenue line a magnet leg it does not have today.
Serra Verde and Carester feedstock physically reaches LCM, reversing the input-cost compression behind the negative gross margin and lifting revenue at a better margin.
The two-tier price structure persists, so non-China dysprosium, terbium and yttrium keep clearing at large premiums to Chinese prices.
The 2,500 metric tons of annual MOU and LOI demand converts into binding offtakes at disclosed volumes and prices.
The DOC reimbursement program funds a meaningful share of a capex program running at $66 million a quarter, without a further large capital raise.

What could go wrong

First magnet sales slip past the end of 2026, leaving FY+1 revenue with no magnet leg and pushing the whole story further out.
Gross margin stays negative because feedstock access remains anticipated rather than actual, and the higher prices management says it has taken do not show up in reported margin.
Conversion of the 2,500 metric tons stays unquantified, keeping the demand story anecdotal and un-modelable.
The 10-K already names MP Materials, Noveon Magnetics and VACUUMSCHMELZE as competitors, with Noveon and VACUUMSCHMELZE operating established U.S. magnet-making capability while USA Rare Earth's own magnet revenue is still zero.
Cash falls faster than the adjusted loss plus capex implies while reimbursement is in arrears, shortening the runway to the funded milestones.

What’s Next

Looking Ahead

Over the next twelve months the company faces a cluster of dated checks. First magnet sales and the Stillwater 600 tpa run rate are both targeted for the end of 2026; the Round Top definitive feasibility study is due by year-end with S-K 1300 publication in early 2027; the first DOC reimbursement application is expected in the coming months; and the CEO role passes to Thras Moraitis on October 1, 2026. Further out sit the Blacksburg shell at end 2027, the Pela Ema 6,400 metric ton run rate at end 2027 and AS9100 certification in 2027. The magnet revenue check is the one the near-term story rests on.

Catalysts

Q3 2026Wheat Ridge oxide output — Heavy rare earth oxide production targeted at the Colorado demonstration facility.
Coming monthsFirst DOC reimbursement — First reimbursement application under the milestone-based program, per Aug 10 2026.
Q4 2026LCM 3,000 tpa target — Metal and strip-cast capacity target raised in Q1, not reaffirmed on the Q2 call.
Year-end 2026First magnet sales — First recognized magnet revenue; tests whether qualification converts to sales.
Year-end 2026Round Top DFS completed — Definitive feasibility study; S-K 1300 publication follows in early 2027.
Early 2027S-K 1300 publication — Resource and reserve filing following the year-end 2026 feasibility study.

Numbers

Financials

Annual Summary

Metric	FY2024	FY2025	TTM	YoY
Revenue	$0M	$2M	$13M	—
Gross Margin	—	-47.4%	-52.0%	—
EBITDA	−$15M	$7M	−$119M	+146.7%
EBITDA Margin	—	443.7%	-909.2%	—
Net Income	−$16M	−$298M	−$284M	-1783.5%
Free Cash Flow	−$2.4B	−$13.5B	−$246M	—
Net Cash	—	—	—	—

Key Ratios (Trailing)

Valuation

P/E TTM—
EV/EBITDA TTM—
EV/Revenue TTM—
Price/FCF TTM—

Profitability

Gross Margin (TTM)-52.0%
EBITDA Margin (TTM)-909.2%
Net Margin (TTM)-2169.5%
ROIC-10.3%
SBC / Revenue94.7%

Reference

The Company

USA Rare Earth is building an integrated rare earth mine-to-magnet value chain. Its 10-K profile states the mission as being a global leader in critical minerals supply and the partner of choice in rare earth elements, oxides, metals and magnets. The pieces are a heavy rare earth deposit at Round Top in Sierra Blanca, Texas, containing dysprosium, terbium and yttrium plus gallium and hafnium; a metal and alloy plant at Less Common Metals in Cheshire, UK, which converts oxides into rare earth metals, master alloys and strip-cast flake; and a sintered NdFeB magnet plant at Stillwater, Oklahoma. Magnets are the point of contact with the AI build-out: they sit inside motors, servos, robotics, industrial motion control and defense systems, and the 10-K notes that China controls roughly 99% of global heavy rare earth processing.

The company operates across six named sites on three continents — Stillwater, Oklahoma for headquarters, labs and magnets; Wheat Ridge, Colorado for extraction and separation R&D; Sierra Blanca, Texas for the mine site; Cheshire in the UK; a planned metal-making plant at Lacq, France with 3,750 MTPA of capacity; and a new metal and magnet facility at Blacksburg, South Carolina, where ground was broken September 9, 2026. Only the metal and alloy business generates revenue today, at roughly $6 million a quarter; magnet revenue is zero. Headcount is more than 325 company-wide, with the Stillwater team at 140 people and targeting 200 by year-end 2026. The 10-Q reports the company as a single reportable segment, even though the 10-K describes three business lines.

Business Segments

Mining (Upstream)

Company believes Round Top is one of North America's largest recoverable heavy rare earth deposits

Round Top deposit in Sierra Blanca, Texas: heavy rare earths — dysprosium, terbium, yttrium — plus gallium and hafnium.

Growth driver: DFS due year-end 2026; commercial operations targeted late 2028

Processing, Separation, Metal and Alloy Making (Midstream)

The only revenue-generating business, at roughly $6 million a quarter

LCM in the UK converts oxides into metals, master alloys and strip-cast flake. Planned expansion in the US and France.

Growth driver: Serra Verde and Carester feedstock expected to cut input costs

Magnet Making (Downstream)

No magnet revenue recognized yet; 600 tpa run rate targeted by year-end 2026

Sintered NdFeB permanent magnets at Stillwater, Oklahoma. First magnet sales targeted by the end of 2026.

Growth driver: Qualification converting into first magnet sales by end 2026

Competitive Landscape

The 10-K names MP Materials, Noveon Magnetics and VACUUMSCHMELZE as competitors, KSM Metals and Lynas Rare Earth on the mining side, and Serra Verde — which the company then acquired on September 4, 2026, about five months after listing it as a competitor. The sourced read on the peer set: MP Materials describes its large 10X magnet facility as built for 'no heavies or very limited heavies,' while USA Rare Earth's differentiation is heavy rare earths plus integrated metal-and-alloy making, and its own magnet revenue is still zero.

MP Materials Corporation
10-K: operates a light rare earth mine in the U.S. and is pursuing a mine-to-magnet strategy.
Noveon Magnetics Inc.
10-K: named as operating established U.S. magnet-making capabilities.
VACUUMSCHMELZE GmbH & Co. KG
10-K: named as operating established U.S. magnet-making capabilities.
KSM Metals Co., Ltd.
10-K: owned by Australian Strategic Materials Ltd., which the filing says is in the process of being acquired by Energy Fuels, Inc.
Lynas Rare Earth Ltd.
10-K: largely focused on light rare earths with only limited heavy rare earth production.

All competitor names come from USA Rare Earth's 10-K filed 2026-03-30. Serra Verde Group appears there as a competitor and was acquired by the company on 2026-09-04.

Supply Chain

The company plans to feed its own chain: Round Top and, post-acquisition, Serra Verde provide heavy rare earth feedstock, the UK metal plant converts it, and the resulting alloy and flake feed magnets in Oklahoma. No verified neighbor company names it.

Supplier

Fluor Corporation

Engineering services; validating Round Top process data

Supplier

Solvay SA

Strategic partnership with LCM to supply rare earth metals to Permag and Arnold (10-K)

Supplier

TMRC

Round Top joint-venture partner; acquisition closed in early August 2026

→

Mine-to-magnet integration outside China

USAR