Valuation Sprott Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:15:22 01/07/26 am AEST			5-day change	1st Jan Change
159.80 ^CAD	-0.37%		+5.57%	+18.86%

11/06	Power Metallic Mines Closes C$28.2 Million Brokered Private Placement; Welcomes Eric Sprott as a New Shareholder	MT
30/05	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	4,120	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	18.85%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,742	3,547	3,344
Change	-	-20.58%	0.24%	36.21%	114.19%	13.5%	-5.2%	-5.72%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	7.83x	8.28x	7.26x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	7.11x	7.13x	5.9x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	12.7x	11.5x	9.43x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	15.5x	13.6x	12.1x
FCF Yield	-	-	-	-	3.98%	6.46%	7.33%	8.27%
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%	1.4%	1.52%	1.75%
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	159.80	159.80	159.80
Nbr of stocks (in thousands)	24,869	25,031	25,179	25,412	25,786	25,783	-	-
Announcement Date	25/2/22	24/2/23	21/2/24	26/2/25	19/2/26	-	-	-

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.	-	7.11x	12.69x	1.4%	2.9B
UBS GROUP AG	14.9x	3.43x	-	2.43%	151B
BLACKROCK, INC.	19.5x	5.21x	11.41x	2.36%	149B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.36x	7.26x	-	1.55%	99.26B
BROOKFIELD ASSET MANAGEMENT LTD.	24.41x	11.42x	19.44x	4.44%	71.54B
STATE STREET CORPORATION	13.75x	5.17x	-	2.05%	46.94B
AMERIPRISE FINANCIAL, INC.	10.81x	1.53x	4.74x	1.45%	41.24B
3I GROUP PLC	4.63x	4.72x	4.68x	3.81%	33.31B
NORTHERN TRUST CORPORATION	14.65x	5.14x	16.62x	1.89%	32.17B
Average	14.88x	5.66x	11.60x	2.37%	69.7B
Weighted average by Cap.	16.40x	5.55x	12.16x	2.45%