Valuation Sprott Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 21:00:00 17/06/2026 BST			5-day change	1st Jan Change
182.34 ^CAD	-0.51%		+15.74%	+35.63%

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	4,701	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	35.61%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	4,323	4,128	3,925
Change	-	-20.58%	0.24%	36.21%	114.19%	31.13%	-4.5%	-4.92%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	8.94x	9.45x	8.29x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	8.22x	8.3x	6.92x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	14.7x	13.4x	11.1x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	17.9x	15.9x	14.2x
FCF Yield	-	-	-	-	3.98%	5.6%	6.3%	7.05%
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%	1.22%	1.33%	1.53%
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	182.34	182.34	182.34
Nbr of stocks (in thousands)	24,869	25,031	25,179	25,412	25,786	25,783	-	-
Announcement Date	25/02/22	24/02/23	21/02/24	26/02/25	19/02/26	-	-	-

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.	-	8.22x	14.67x	1.22%	3.35B
BLACKROCK, INC.	21.58x	5.76x	12.73x	2.15%	164B
UBS GROUP AG	15.03x	3.46x	-	2.42%	153B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.72x	7.36x	-	1.51%	100B
BROOKFIELD ASSET MANAGEMENT LTD.	25.2x	12.33x	17.71x	4.11%	77.17B
STATE STREET CORPORATION	14.19x	5.27x	-	2.02%	47.35B
AMERIPRISE FINANCIAL, INC.	11.16x	1.6x	5.01x	1.41%	42.43B
NORTHERN TRUST CORPORATION	15.58x	5.29x	16.54x	1.86%	32.37B
3I GROUP PLC	4.3x	4.38x	4.36x	4.11%	31.16B
Average	15.47x	5.96x	11.84x	2.31%	72.39B
Weighted average by Cap.	17.36x	5.86x	12.52x	2.36%