Valuation Sprott Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 11/07/2026 HKT			5-day change	1st Jan Change
152.84 ^CAD	-1.60%		-8.86%	+13.69%

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	3,941	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	13.67%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,562	3,368	3,165
Change	-	-20.58%	0.24%	36.21%	114.19%	8.06%	-5.46%	-6.03%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	7.49x	7.92x	6.95x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	6.77x	6.77x	5.58x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	12.1x	10.9x	8.93x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	14.7x	13x	11.4x
FCF Yield	-	-	-	-	3.98%	6.79%	7.72%	8.74%
Dividend per Share ²	1.274	1.362	1.351	1.578	1.916	2.232	2.426	2.793
Rate of return	2.23%	3.02%	3.01%	2.61%	1.43%	1.46%	1.59%	1.83%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	197.7	226.6	256.3	368.7	526	497.7	567.2
EBITDA ¹	81.63	96.69	97.15	122.2	166	294.8	308.8	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	152.84	152.84	152.84
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.	-	6.77x	12.09x	1.46%	2.79B
BLACKROCK, INC.	20.08x	5.49x	12.02x	2.19%	161B
UBS GROUP AG	15.2x	3.52x	-	2.35%	158B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.12x	7.47x	-	1.51%	104B
BROOKFIELD ASSET MANAGEMENT LTD.	25.51x	11.86x	20.35x	4.24%	74.76B
STATE STREET CORPORATION	14.34x	5.29x	-	1.94%	49.88B
AMERIPRISE FINANCIAL, INC.	11.73x	1.74x	5.43x	1.32%	45.56B
3I GROUP PLC	4.96x	5.05x	5.04x	3.5%	36.48B
NORTHERN TRUST CORPORATION	14.31x	5.43x	17.93x	1.8%	33.97B
Average	15.41x	5.85x	12.14x	2.26%	74.08B
Weighted average by Cap.	16.93x	5.75x	12.78x	2.32%