|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 148.50 CAD | +1.64% |
|
-0.05% | +10.46% |
| 07-20 | Eric Sprott Acquires Shares in Goldgroup Mining | MT |
| 07-13 | RBC Capital Adjusts Sprott Price Target to CA$204 From CA$230, Maintains Outperform Rating | MT |
Company Valuation: Sprott Inc.
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 | 3,767 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 8.66% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 3,416 | 3,241 | 3,051 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | 3.61% | -5.12% | -5.87% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 7.33x | 7.84x | 6.99x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 6.65x | 6.75x | 5.66x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 12.2x | 11.3x | 9.02x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 15.5x | 13.4x | 11.5x |
| FCF Yield | - | - | - | - | 3.98% | 6.44% | 7.48% | 8.69% |
| Dividend per Share 2 | 1.274 | 1.362 | 1.351 | 1.578 | 1.916 | 2.28 | 2.48 | 2.89 |
| Rate of return | 2.23% | 3.02% | 3.01% | 2.61% | 1.43% | 1.56% | 1.7% | 1.98% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | 197.7 | 226.6 | 256.3 | 368.7 | 513.8 | 480.5 | 539.2 |
| EBITDA 1 | 81.63 | 96.69 | 97.15 | 122.2 | 166 | 281.1 | 286.1 | 338.2 |
| EBIT | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | - | -169.9 | -351 | -525.8 | -716 |
| Reference price 2 | 57.08 | 45.04 | 44.88 | 60.57 | 134.44 | 146.10 | 146.10 | 146.10 |
| Nbr of stocks (in thousands) | 24,869 | 25,031 | 25,179 | 25,412 | 25,786 | 25,783 | - | - |
| Announcement Date | 2/25/22 A | 2/24/23 A | 2/21/24 A | 2/26/25 A | 2/19/26 A | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 6.65x | 12.15x | 1.56% | 2.67B | |
| 19.99x | 5.6x | 12.01x | 2.12% | 167B | |
| 15.54x | 3.65x | - | 2.35% | 162B | |
| 16.57x | 7.4x | - | 1.51% | 103B | |
| 25.59x | 11.94x | 20.53x | 4.21% | 75.39B | |
| 13.2x | 5.15x | - | 1.99% | 48.36B | |
| 11.98x | 1.81x | 5.55x | 1.23% | 47.76B | |
| 5.7x | 5.61x | 4.89x | 3.26% | 38.56B | |
| 13.97x | 5.22x | 16.27x | 1.89% | 32.5B | |
| Average | 15.32x | 5.89x | 11.90x | 2.24% | 75.33B | |
| Weighted average by Cap. | 16.87x | 5.80x | 12.55x | 2.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SII Stock
- Valuation Sprott Inc.
Select your edition
All financial news and data tailored to specific country editions
