Valuation Sprott Inc.

Stocks

Delayed Toronto S.E. Other stock markets 22:08:41 17/07/2026 HKT			5-day change	1st Jan Change
145.74 ^CAD	-1.10%		-4.65%	+8.41%

07-13	RBC Capital Adjusts Sprott Price Target to CA$204 From CA$230, Maintains Outperform Rating	MT
06-10	Power Metallic Mines Closes C$28.2 Million Brokered Private Placement; Welcomes Eric Sprott as a New Shareholder	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,420	1,127	1,130	1,539	3,467	3,799	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	9.59%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,421	3,227	3,024
Change	-	-20.58%	0.24%	36.21%	114.19%	3.77%	-5.69%	-6.29%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	7.3x	7.76x	6.7x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	6.57x	6.59x	5.33x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	11.8x	10.7x	8.53x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	14.1x	12.4x	10.9x
FCF Yield	-	-	-	-	3.98%	7.07%	8.06%	9.15%
Dividend per Share ²	1.274	1.362	1.351	1.578	1.916	2.249	2.444	2.793
Rate of return	2.23%	3.02%	3.01%	2.61%	1.43%	1.53%	1.66%	1.9%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	197.7	226.6	256.3	368.7	520.7	489.4	567.2
EBITDA ¹	81.63	96.69	97.15	122.2	166	290.4	302.8	354.5
EBIT	-	-	-	-	-	-	-	-
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	-	-	-	-	-169.9	-378.1	-572.7	-775.7
Reference price ²	57.08	45.04	44.88	60.57	134.44	147.36	147.36	147.36
Nbr of stocks (in thousands)	24,869	25,031	25,179	25,412	25,786	25,783	-	-
Announcement Date	25/2/22	24/2/23	21/2/24	26/2/25	19/2/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SPROTT INC.	-	6.57x	11.78x	1.53%	2.71B
UBS GROUP AG	15.64x	3.68x	-	2.28%	166B
BLACKROCK, INC.	20.13x	5.64x	12.1x	2.11%	168B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.57x	7.66x	-	1.43%	109B
BROOKFIELD ASSET MANAGEMENT LTD.	27.04x	12.59x	21.59x	4.01%	79.16B
STATE STREET CORPORATION	14.03x	5.34x	-	1.88%	51.38B
AMERIPRISE FINANCIAL, INC.	12.2x	1.85x	5.81x	1.26%	47.93B
3I GROUP PLC	4.96x	4.97x	5.01x	3.57%	35.82B
NORTHERN TRUST CORPORATION	14.69x	5.53x	18.26x	1.76%	34.89B
Average	15.78x	5.98x	12.43x	2.2%	77.33B
Weighted average by Cap.	17.38x	5.96x	13.21x	2.24%