|
Market Closed -
Toronto S.E.
23:00:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 141.67 CAD | -4.92% |
|
-3.84% | +5.38% |
| 10-13 | CIBC Initiates Sprott at Outperform With CA$195 Price Target | MT |
| 10-08 | Kirkland Lake Discoveries Raises CA$20 Million Via Brokered Private Placement Led by Eric Sprott | 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 | 3,646 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 5.16% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 3,293 | 3,147 | 2,995 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | -0.12% | -4.42% | -4.84% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 7.33x | 7.92x | 6.43x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 6.62x | 6.83x | 5.29x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 12x | 11.4x | 9.54x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 15.1x | 12.8x | 11.7x |
| FCF Yield | - | - | - | - | 3.98% | 6.63% | 7.8% | 8.53% |
| Dividend per Share 2 | 1.274 | 1.362 | 1.351 | 1.578 | 1.916 | 2.306 | 2.472 | 2.962 |
| Rate of return | 2.23% | 3.02% | 3.01% | 2.61% | 1.43% | 1.63% | 1.75% | 2.09% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | 197.7 | 226.6 | 256.3 | 368.7 | 497.5 | 460.6 | 566.6 |
| EBITDA 1 | 81.63 | 96.69 | 97.15 | 122.2 | 166 | 275.1 | 275.2 | 314 |
| EBIT | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | - | -169.9 | -352.6 | -498.2 | -650.5 |
| Reference price 2 | 57.08 | 45.04 | 44.88 | 60.57 | 134.44 | 141.67 | 141.67 | 141.67 |
| Nbr of stocks (in thousands) | 24,869 | 25,031 | 25,179 | 25,412 | 25,786 | 25,733 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | 6.62x | 11.97x | 1.63% | 2.61B | |
| 21.79x | 5.94x | 12.84x | 2% | 177B | |
| 13.82x | 3.34x | - | 2.6% | 146B | |
| 15.76x | 7.23x | - | 1.57% | 98.99B | |
| 19.88x | 7.08x | 12.63x | 4.29% | 94.78B | |
| 13.87x | 10.02x | 17.17x | 0.83% | 84.73B | |
| 22.82x | 11.93x | 19.63x | 4.15% | 77.24B | |
| 12.63x | 4.82x | - | 2.06% | 46.19B | |
| 10.65x | 1.55x | 4.81x | 1.36% | 42.61B | |
| Average | 16.40x | 6.50x | 13.17x | 2.28% | 85.6B | |
| Weighted average by Cap. | 17.32x | 6.50x | 13.94x | 2.39% |
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
