|
Market Closed -
Toronto S.E.
07:00:00 10/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 165.81 CAD | +1.30% |
|
+0.39% | +23.33% |
| 03/09 | Cerrado Gold Raises C$10 Million Via Private Placement With Eric Sprott | MT |
| 31/08 | 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 | 4,267 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 23.08% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 3,913 | 3,770 | 3,613 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | 18.68% | -3.64% | -4.16% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 8.72x | 9.33x | 7.5x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 7.99x | 8.25x | 6.35x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 14.2x | 13.7x | 10.8x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 17.7x | 15.6x | 13.7x |
| FCF Yield | - | - | - | - | 3.98% | 5.66% | 6.39% | 7.29% |
| 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% | 1.39% | 1.51% | 1.7% |
| 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 | 165.81 | 165.81 | 165.81 |
| Nbr of stocks (in thousands) | 24,869 | 25,031 | 25,179 | 25,412 | 25,786 | 25,733 | - | - |
| Announcement Date | 25/2/22 | 24/2/23 | 21/2/24 | 26/2/25 | 19/2/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 7.99x | 14.18x | 1.39% | 2.99B | |
| 19.85x | 5.65x | 12.11x | 2.12% | 168B | |
| 13.75x | 3.38x | - | 2.58% | 147B | |
| 15.45x | 7.09x | - | 1.62% | 96.83B | |
| 19.13x | 6.73x | 12.18x | 4.49% | 91.42B | |
| 24.39x | - | - | 0.86% | 81.64B | |
| 21.58x | 11.53x | 18.54x | 4.38% | 73.35B | |
| 19.16x | 11.08x | 8.41x | 1.89% | 70.07B | |
| 13.01x | 5.11x | - | 2% | 48.06B | |
| Average | 18.29x | 7.32x | 13.08x | 2.37% | 86.56B | |
| Weighted average by Cap. | 18.22x | 6.65x | 12.67x | 2.47% |
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
