|
Market Closed -
Toronto S.E.
16:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 152.37 CAD | -4.79% |
|
-6.91% | +13.34% |
| 09-03 | Cerrado Gold Raises C$10 Million Via Private Placement With Eric Sprott | MT |
| 08-31 | Cerrado Gold to Raise C$10 Million Via Strategic Private Placement With 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 | 3,921 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 13.1% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 3,567 | 3,423 | 3,270 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | 8.19% | -4.04% | -4.45% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 7.83x | 8.37x | 6.84x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 7.12x | 7.31x | 5.71x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 13x | 12.6x | 10.7x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 16.3x | 13.9x | 12.8x |
| FCF Yield | - | - | - | - | 3.98% | 6.12% | 7.17% | 7.81% |
| Dividend per Share 2 | 1.274 | 1.362 | 1.351 | 1.578 | 1.916 | 2.306 | 2.474 | 2.87 |
| Rate of return | 2.23% | 3.02% | 3.01% | 2.61% | 1.43% | 1.51% | 1.62% | 1.88% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | 197.7 | 226.6 | 256.3 | 368.7 | 501 | 468.4 | 573.1 |
| EBITDA 1 | 81.63 | 96.69 | 97.15 | 122.2 | 166 | 275.4 | 271.8 | 305.6 |
| EBIT | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | - | -169.9 | -354 | -498.2 | -650.5 |
| Reference price 2 | 57.08 | 45.04 | 44.88 | 60.57 | 134.44 | 152.37 | 152.37 | 152.37 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 7.51x | 13.67x | 1.44% | 2.9B | |
| 21.36x | 5.91x | 12.54x | 2.04% | 173B | |
| 13.56x | 3.34x | - | 2.61% | 145B | |
| 15.29x | 7.04x | - | 1.63% | 96.41B | |
| 18.36x | 6.4x | 11.7x | 4.68% | 87.35B | |
| 23.5x | - | - | 0.89% | 78.66B | |
| 21.61x | 11.49x | 18.55x | 4.37% | 73.4B | |
| 12.42x | 4.79x | - | 2.09% | 45.73B | |
| 11.07x | 1.64x | 5.08x | 1.33% | 44.39B | |
| Average | 17.15x | 6.02x | 12.31x | 2.34% | 83.07B | |
| Weighted average by Cap. | 17.79x | 5.84x | 12.65x | 2.48% |
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
