Valuation Sprott Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 18/07/2026 HKT			5-day change	1st Jan Change
145.78 ^CAD	-1.07%		-4.62%	+8.43%

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	3,759	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	8.42%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,380	3,186	2,983
Change	-	-20.58%	0.24%	36.21%	114.19%	2.54%	-5.76%	-6.37%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	7.22x	7.68x	6.63x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	6.49x	6.51x	5.26x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	11.6x	10.5x	8.41x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	14x	12.3x	10.8x
FCF Yield	-	-	-	-	3.98%	7.16%	8.16%	9.27%
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%	1.54%	1.68%	1.92%
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	145.78	145.78	145.78
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.	-	6.49x	11.64x	1.54%	2.68B
BLACKROCK, INC.	19.86x	5.56x	11.93x	2.14%	166B
UBS GROUP AG	15.34x	3.6x	-	2.33%	164B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.17x	7.55x	-	1.46%	107B
BROOKFIELD ASSET MANAGEMENT LTD.	26.36x	12.26x	21.03x	4.11%	77.17B
STATE STREET CORPORATION	13.83x	5.31x	-	1.92%	50.51B
AMERIPRISE FINANCIAL, INC.	12.08x	1.83x	5.73x	1.27%	47.45B
3I GROUP PLC	4.83x	4.85x	4.89x	3.66%	34.84B
NORTHERN TRUST CORPORATION	14.39x	5.45x	18.01x	1.79%	34.17B
Average	15.48x	5.88x	12.21x	2.25%	75.93B
Weighted average by Cap.	17.05x	5.84x	12.95x	2.28%