Rare Earth Magnet Recycling Financial Model Excel

This 20-Year, 3-Statement Rare Earth Magnet Recycling Financial Model Excel includes editabe revenue streams from Recycled Sintered Magnets, Magnet Alloy Powders, Rare Earth Oxides, Rare Earth Carbonates to Government Grants, cost structures, and financial statements to forecast the financial health of your rare earth magnet recycling, REM facility.

20-Year Financial Model for a Rare Earth Magnet Recycling Facility

This very extensive 20 Year REM Model involves detailed revenue projections, cost structures, capital expenditures, and financing needs. This model provides a thorough understanding of the financial viability, profitability, and cash flow position of your recycling facility. Includes: 20x Income Statements, Cash Flow Statements, Balance Sheets, CAPEX sheets, OPEX Sheets, Statement Summary Sheets, and Revenue Forecasting Charts with the revenue streams, BEA charts, sales summary charts, employee salary tabs and expenses sheets. Over 120 Spreadsheets in 1 Excel Workbook.

Income Statement (Profit & Loss)

The Income Statement measures operational profitability over time.

Revenue

Revenue is typically modeled bottom-up:

  • Recovered Nd oxide sales

  • Recovered Pr oxide sales

  • Heavy rare earths (Dy, Tb)

  • By-product revenue (iron, boron residues, tolling services)

Cost of Goods Sold (COGS)

Direct costs tied to production.

Key COGS Components

  • Feedstock procurement costs

  • Chemicals and reagents

  • Energy (electricity, gas)

  • Consumables (filters, membranes)

  • Direct labor (operators, technicians)

  • Waste treatment and disposal

  • Maintenance materials

COGS is often split into:

  • Variable costs (scale with throughput)

  • Semi-fixed costs (minimum operating levels)

Gross Profit

Margins are highly dependent on

Key Components

  • Feedstock cost vs recovered REE price

  • Process yield stability

  • Energy pricing

Operating Expenses (OPEX)

Indirect costs not directly tied to throughput.

OPEX Categories

  • Salaries (management, admin, R&D)

  • Site overhead

  • Insurance

  • Environmental monitoring & compliance

  • Corporate G&A

  • Digital and Technology Costs

  • Material Handling System Improvement

EBITDA

A critical metric for infrastructure and recycling projects.

Used For

  • Debt sizing

  • Valuation multiples

  • Cash flow analysis

Interest Expense

  • Project debt interest

  • Working capital facilities

Taxes

  • Corporate income tax

  • Loss carryforwards modeled explicitly

  • Investment tax credits or recycling incentives (if applicable)

Rare Earth Magnet Recycling Financial Model Excel

Rare Earth Magnet Recycling Cash Flow Statement

Shows cash movements, integrating operations, investment, and financing.

Cash Flow from Operating Activities

Starts from Net Income and adjusts for non-cash items.

Add-backs / Adjustments

  • Depreciation & amortization

  • Deferred taxes

  • Changes in working capital:

    • Inventory

    • Accounts receivable

    • Accounts payable

This section reflects the facility’s true cash-generating ability.

Cash Flow from Investing Activities

Captures long-term asset investments.

Key Items

  • Initial plant construction (CAPEX)

  • Replacement CAPEX

  • Capacity expansion

  • Technology upgrades

Typically front-loaded in early years.

Cash Flow from Financing Activities

Tracks how the project is funded.

Financing Sources

  • Equity contributions

  • Project debt drawdowns

  • Government grants or subsidies

Uses

  • Debt repayment (principal)

  • Interest payments

  • Dividends (if applicable)

Rare Earth Magnet Recycling Financial Model

Rare Earth Magnet Recycling Balance Sheet

Snapshot of the company’s financial position at a point in time.

Assets

Current Assets

  • Cash & cash equivalents

  • Accounts receivable

  • Inventory:

    • Feedstock

    • Work-in-process

    • Finished goods

Non-Current Assets

  • Property, plant & equipment (net of depreciation)

  • Capitalized development costs

  • Environmental bonds or deposits

Liabilities

Current Liabilities

  • Accounts payable

  • Accrued expenses

  • Short-term debt

  • Current portion of long-term debt

Long-Term Liabilities

  • Project finance debt

  • Decommissioning or reclamation provisions

  • Deferred tax liabilities

REM Recycling Financial Model Excel

Key Rare Earth Magnet Recycling Facility  Considerations

  • High Fixed Cost Base: Equipment-heavy industry with high depreciation.

  • R&D Intensity: Critical for staying competitive.

  • Quality & Certification: Failure costs can be catastrophic (scrap, rework).

20-Year Rare Earth Magnet Recycling Financial Model Advantages

A 20-year financial model gives a REM Facility the ability to plan around long product lifecycles and extended contract horizons. Contracts can span 20 years, and equipment lifespans often exceed two decades. A long-term model ensures that capital investment decisions—like building new Thermal Hydrogenation (HPMS) Reactors and Solvent Extraction (SX) Batteries—are aligned with the revenue and cash flow timelines they are meant to serve.

Closer View Of Rare Earth Magnet Recycling Investments

A 20-year model allows management to capture the full return on R&D and innovation investments. In the composite sector, new material systems or recycling processes can take years to develop and commercialize. A 20-year horizon shows not only the upfront development costs but also the long-term payoff in reduced recycling costs, and reflects a higher market share over time.

REM Recycling 20 Year Dept Financing

A 20-year debt financing structure for a rare earth magnet recycling facility offers significant advantages by aligning long-term capital with the asset’s extended operating life. Longer tenor debt reduces annual debt service, improves cash flow stability during ramp-up years, and enhances debt service coverage ratios, making the project more resilient to commodity price volatility.

20 Years Of Rare Earth Magnet Recycling Facility Projections

Twenty-year financial and operational projections for a rare earth magnet recycling facility provide a long-term view that aligns with the asset’s durable infrastructure, evolving feedstock availability, and multi-cycle commodity dynamics. Extended projections capture full ramp-up, steady-state operations, and reinvestment cycles, improving the accuracy of cash flow forecasting, debt sizing, and lifecycle returns while demonstrating resilience across rare earth price fluctuations and policy-driven demand growth.

REM Recycling Excel Financial Model
Rare Earth Magnet Recycling Finance Model
REM Facility Financial Model
REM Facility Financial Model
Rare Earth Magnet Recycling Financial Template
Rare Earth Magnet Recycling BEA Chart
Rare Earth Magnet Recycling Financial Model Excel
Rare Earth Magnet Recycling Financial Model Excel

Final Notes on the Financial Model

This 20-Year, 3 Statement Rare Earth Magnet Recycling Financial Model in Excel focuses on balancing capital expenditures with steady revenue growth. By optimizing operational costs, and power efficiency, and maximizing high-margin services, the models ensure sustainable profitability and cash flow stability.