US · NB
NioCorp Developments Ltd.
- Sector
- Basic Materials · Industrial Materials
- Headquarters
- Centennial, CO 80112
- Website
- niocorp.com
Price · as of 2025-06-30
$6.05
Market cap 664.2M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $4.10 | ||||
| 2024 | $1.65 | ||||
| 2025 | $4.27 |
AI valuation
Our deep-learning model estimates NioCorp Developments Ltd.'s (NB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $6.05
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NB | NioCorp Developments Ltd. | $6.05 | 664.2M | — | — | — | — | -10.70 | 6.80 | — | -9.32 | -66.36 | 6.80 | 0.00% | — | — | -122.65% | -245.34% | -56.29% | 0.00 | -249.12 | 14.12 | 13.50 | 1.42 | 1613.00% | — | -909.00% | -5.54% | -5.63 | -218.81% | 0.00% | 0.00% | 16.25% | -13.97 | -15.66 | — | 1.93 |
| ASIX | AdvanSix Inc. | $17.83 | 478.99M | -41% | -59% | +56% | -13% | 10.02 | 0.61 | 0.32 | 5.99 | 90.14 | 0.69 | 11.41% | 4.44% | 3.24% | 6.20% | 5.36% | 2.99% | 0.47 | 7.96 | 1.13 | 0.45 | 2.53 | 1111.00% | 31.00% | 27954.00% | 1.30% | 0.32 | 0.56% | 3.48% | 34.80% | 3.82% | 12.66 | 133.13 | 0.56 | 1.93 |
| GTI | Graphjet Technology | $2.29 | 7.35M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 324.07% | 391.63% | -220.53% | -0.05 | -46.40 | 0.03 | 0.02 | -0.04 | 83625.00% | — | 102051.00% | — | -0.15 | 100.27% | — | 0.00% | — | — | — | — | — |
| LZM | Lifezone Metals Limited | $4.65 | 389.6M | +603% | -56% | — | +897% | -7.47 | 3.93 | 2506.65 | -9.25 | — | 3.97 | 38.18% | -34353.78% | -32952.31% | -70.25% | -113.65% | -31.54% | 0.31 | -7.50 | 0.57 | 0.54 | 0.04 | -8931.00% | -9049.00% | -1517.00% | -18.99% | -0.28 | -157.48% | 0.00% | 0.00% | 0.00% | -7.26 | -5.24 | 2495.05 | -1.58 |
| NMG | Nouveau Monde Graphite In… | $2.26 | 363.32M | — | — | — | — | -3.35 | 1.60 | — | -2036.12 | — | 1.60 | 0.00% | — | — | -70.44% | -0.12% | -44.68% | 0.12 | -161.27 | 2.43 | 2.26 | 1124.72 | -3333.00% | — | 3311.00% | -26.89% | -1.11 | -93.04% | 0.00% | 0.00% | 44.19% | -1832.37 | -2.40 | — | 1.30 |
| SGML | Sigma Lithium Corporation | $14.41 | 1.61B | +44% | +219% | — | — | -26.04 | 13.72 | 8.73 | 157.27 | -32.55 | 13.72 | 21.21% | -2.96% | -33.52% | -40.32% | -1.48% | -14.61% | 1.91 | -0.29 | 0.85 | 0.59 | 14.73 | 8000.00% | 1518.00% | -1791.00% | -2.60% | -0.16 | -14.65% | 0.00% | 0.00% | 0.00% | -324.93 | -42.39 | 9.63 | 2.68 |
| TMC | TMC the metals company In… | $6.27 | 2.59B | — | — | — | — | -7.15 | -34.22 | — | -7.53 | -0.01 | -30.76 | 0.00% | — | — | 2643.32% | 3424.77% | -124.26% | -0.69 | -31.24 | 0.10 | 0.07 | -0.11 | 8323333.00% | — | -2688.00% | -7.51% | -0.80 | 1853.09% | 0.00% | 0.00% | 0.00% | -7.31 | -13.51 | — | -14.84 |
| TROX | Tronox Holdings plc | $7.48 | 1.19B | +120% | -60% | — | — | -2476.10 | 0.83 | 0.40 | 137.88 | -278.21 | 0.97 | 9.28% | -0.72% | -16.22% | -0.03% | -0.45% | -0.01% | 2.53 | -0.11 | 2.46 | 0.55 | 102.39 | 89000.00% | -573.00% | -9960.00% | -0.02% | 0.00 | -0.01% | 4.10% | -10148.00% | 4.10% | -216.68 | -16192.87 | 1.57 | 0.87 |
| USARW | USA Rare Earth Inc | $1.10 | 107.18M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 65.62% | -61.93% | 19.38% | 0.05 | — | 0.02 | 0.00 | -0.29 | — | — | -9498.00% | — | -0.35 | -21.24% | — | 0.00% | — | — | — | — | — |
About NioCorp Developments Ltd.
NioCorp Developments Ltd. engages in the exploration and development of mineral deposits in North America. It owns and develops the Elk Creek niobium/scandium/titanium project that owns one 226.43-acre parcel of land and associated mineral rights, and an additional 40 acres of mineral rights, as well as an optioned land package that covers an area of 1,396 acres located in Johnson County, southeast Nebraska. The company was formerly known as Quantum Rare Earth Developments Corp. and changed its name to NioCorp Developments Ltd. in March 2013. NioCorp Developments Ltd. was incorporated in 1987 and is headquartered in Centennial, Colorado.
- CEO
- Mark Allan Smith
- Employees
- 7
- Beta
- -0.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $6.05) − 1 = — (DCF, example).