Valuation Sprott Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 23:00:00 12/06/2026 +03			5-day change	1st Jan Change
165.90 ^CAD	+2.64%		-3.00%	+23.40%

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	4,277	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	23.38%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,899	3,705	3,502
Change	-	-20.58%	0.24%	36.21%	114.19%	18.27%	-4.99%	-5.48%
P/E Ratio	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	8.13x	8.59x	7.54x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	7.41x	7.44x	6.17x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	13.2x	12x	9.88x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	16.1x	14.3x	12.7x
FCF Yield	-	-	-	-	3.98%	6.2%	7.02%	7.9%
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%	1.35%	1.46%	1.68%
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	165.90	165.90	165.90
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

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.	-	7.41x	13.23x	1.35%	3.06B
BLACKROCK, INC.	21.06x	5.62x	12.42x	2.2%	160B
UBS GROUP AG	14.76x	3.39x	-	2.49%	149B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.48x	7.3x	-	1.54%	98.82B
BROOKFIELD ASSET MANAGEMENT LTD.	24.63x	12.03x	17.29x	4.21%	75.41B
STATE STREET CORPORATION	13.91x	5.2x	-	2.04%	46.39B
AMERIPRISE FINANCIAL, INC.	10.85x	1.54x	4.82x	1.45%	41.27B
NORTHERN TRUST CORPORATION	15.53x	5.28x	16.5x	1.86%	32.26B
3I GROUP PLC	4.31x	4.42x	4.41x	4.1%	31.55B
Average	15.19x	5.80x	11.44x	2.36%	70.84B
Weighted average by Cap.	16.99x	5.76x	12.23x	2.41%