|
Market Closed -
Toronto S.E.
16:00:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 161.94 CAD | -0.81% |
|
-1.38% | +20.46% |
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 | 4,167 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 20.2% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 3,813 | 3,671 | 3,514 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | 15.66% | -3.73% | -4.28% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 8.51x | 9.12x | 7.33x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 7.79x | 8.03x | 6.18x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 13.8x | 13.3x | 10.5x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 17.2x | 15.2x | 13.3x |
| FCF Yield | - | - | - | - | 3.98% | 5.81% | 6.57% | 7.5% |
| Dividend per Share 2 | 1.274 | 1.362 | 1.351 | 1.578 | 1.916 | 2.297 | 2.496 | 2.826 |
| Rate of return | 2.23% | 3.02% | 3.01% | 2.61% | 1.43% | 1.42% | 1.54% | 1.75% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | 197.7 | 226.6 | 256.3 | 368.7 | 489.5 | 457.1 | 568.7 |
| EBITDA 1 | 81.63 | 96.69 | 97.15 | 122.2 | 166 | 276 | 275.4 | 334.9 |
| EBIT | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | - | -169.9 | -354 | -496.3 | -653.3 |
| Reference price 2 | 57.08 | 45.04 | 44.88 | 60.57 | 134.44 | 161.94 | 161.94 | 161.94 |
| Nbr of stocks (in thousands) | 24,869 | 25,031 | 25,179 | 25,412 | 25,786 | 25,733 | - | - |
| Announcement Date | 2/25/22 | 2/24/23 | 2/21/24 | 2/26/25 | 2/19/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 7.79x | 13.81x | 1.42% | 3B | |
| 21.74x | 6.1x | 13.07x | 1.95% | 182B | |
| 15.22x | 3.66x | - | 2.33% | 164B | |
| 17.72x | 7.72x | - | 1.41% | 111B | |
| 26.35x | 13.83x | 23.72x | 3.7% | 86.73B | |
| 14.33x | 5.42x | - | 1.83% | 52.67B | |
| 12.63x | 1.94x | 5.94x | 1.17% | 50.31B | |
| 5.52x | 5.45x | 3.99x | 3.39% | 37.81B | |
| 15.03x | 5.41x | 16.87x | 1.75% | 35.02B | |
| Average | 16.07x | 6.37x | 12.90x | 2.11% | 80.26B | |
| Weighted average by Cap. | 17.83x | 6.32x | 13.98x | 2.17% |
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
