Valuation Sprott Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 16/07/2026 HKT			5-day change	1st Jan Change
150.80 ^CAD	+1.00%		-4.24%	+12.17%

06-10	Power Metallic Mines Closes C$28.2 Million Brokered Private Placement; Welcomes Eric Sprott as a New Shareholder	MT
05-29	Max Power Mining Raises $25 Million Via Non-Brokered Private Placement With Strategic Investment From Eric Sprott	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	3,850	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	11.04%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,471	3,277	3,074
Change	-	-20.58%	0.24%	36.21%	114.19%	5.3%	-5.61%	-6.19%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	7.39x	7.87x	6.79x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	6.67x	6.7x	5.42x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	12x	10.8x	8.67x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	14.4x	12.6x	11.1x
FCF Yield	-	-	-	-	3.98%	6.97%	7.93%	9%
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%	1.49%	1.62%	1.85%
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	150.80	150.80	150.80
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.	-	6.67x	11.96x	1.51%	2.74B
BLACKROCK, INC.	20.25x	5.44x	11.68x	2.21%	159B
UBS GROUP AG	15.84x	3.65x	-	2.25%	165B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.41x	7.55x	-	1.48%	106B
BROOKFIELD ASSET MANAGEMENT LTD.	25.95x	12.07x	20.7x	4.18%	75.98B
STATE STREET CORPORATION	14.61x	5.36x	-	1.91%	50.83B
AMERIPRISE FINANCIAL, INC.	11.87x	1.79x	5.6x	1.29%	46.62B
3I GROUP PLC	4.95x	4.94x	4.93x	3.57%	35.57B
NORTHERN TRUST CORPORATION	14.55x	5.49x	18.14x	1.77%	34.54B
Average	15.68x	5.88x	12.17x	2.24%	75.13B
Weighted average by Cap.	17.26x	5.80x	12.77x	2.29%