Valuation Sprott Inc.

Stocks

Delayed Toronto S.E. Other stock markets 03:28:47 01/07/26 am AEST			5-day change	1st Jan Change
159.90 ^CAD	-0.31%		-1.11%	+18.70%

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	4,135	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	19.29%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,757	3,563	3,360
Change	-	-20.58%	0.24%	36.21%	114.19%	13.96%	-5.18%	-5.7%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	7.86x	8.31x	7.29x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	7.14x	7.16x	5.92x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	12.7x	11.5x	9.48x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	15.5x	13.7x	12.1x
FCF Yield	-	-	-	-	3.98%	6.44%	7.3%	8.23%
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%	1.39%	1.51%	1.74%
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	160.39	160.39	160.39
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.	-	7.14x	12.75x	1.39%	2.91B
UBS GROUP AG	14.87x	3.42x	-	2.44%	150B
BLACKROCK, INC.	19.27x	5.14x	11.27x	2.39%	147B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.27x	7.24x	-	1.56%	98.7B
BROOKFIELD ASSET MANAGEMENT LTD.	23.97x	11.21x	19.06x	4.52%	70.25B
STATE STREET CORPORATION	13.83x	5.19x	-	2.04%	47.1B
AMERIPRISE FINANCIAL, INC.	10.53x	1.47x	4.57x	1.49%	40.17B
3I GROUP PLC	4.65x	4.73x	4.7x	3.79%	33.4B
NORTHERN TRUST CORPORATION	14.78x	5.16x	16.52x	1.88%	32.37B
Average	14.77x	5.63x	11.48x	2.39%	69.19B
Weighted average by Cap.	16.25x	5.50x	11.98x	2.47%