|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 144.08 CAD | -3.62% |
|
-0.76% | +7.17% |
| 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 | 3,715 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 7.16% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 3,364 | 3,189 | 2,999 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | 2.03% | -5.2% | -5.97% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 7.23x | 7.73x | 6.89x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 6.55x | 6.64x | 5.56x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 12x | 11.1x | 8.87x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 15.3x | 13.2x | 11.3x |
| FCF Yield | - | - | - | - | 3.98% | 6.54% | 7.6% | 8.84% |
| 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% | 1.58% | 1.72% | 2.01% |
| 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 | 144.08 | 144.08 | 144.08 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 6.55x | 11.97x | 1.58% | 2.65B | |
| 20.2x | 5.66x | 12.14x | 2.1% | 169B | |
| 15.14x | 3.64x | - | 2.37% | 161B | |
| 16.99x | 7.52x | - | 1.48% | 106B | |
| 26.19x | 12.24x | 21.03x | 4.12% | 77.18B | |
| 13.81x | 5.29x | - | 1.9% | 50.59B | |
| 12.11x | 1.83x | 5.63x | 1.22% | 48.25B | |
| 5.64x | 5.55x | 4.84x | 3.3% | 38.63B | |
| 14.33x | 5.31x | 16.55x | 1.84% | 33.32B | |
| Average | 15.55x | 5.96x | 12.03x | 2.21% | 76.3B | |
| Weighted average by Cap. | 17.04x | 5.90x | 12.78x | 2.27% |
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
