Valuation Sprott Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 30/06/26 am AEST			5-day change	1st Jan Change
160.39 ^CAD	+0.98%		-3.97%	+19.30%

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	4,095	-	-
Change	-	-20.58%	0.24%	36.21%	125.23%	18.13%	-	-
Enterprise Value (EV) ¹	1,420	1,127	1,130	1,539	3,297	3,717	3,523	3,320
Change	-	-20.58%	0.24%	36.21%	114.19%	12.75%	-5.24%	-5.76%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	5.7x	4.99x	6x	9.4x	7.79x	8.23x	7.22x
EV / Revenue	-	5.7x	4.99x	6x	8.94x	7.07x	7.08x	5.85x
EV / EBITDA	17.4x	11.7x	11.6x	12.6x	19.9x	12.6x	11.4x	9.36x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	25.1x	15.4x	13.6x	12x
FCF Yield	-	-	-	-	3.98%	6.51%	7.38%	8.33%
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%	1.41%	1.53%	1.76%
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	158.84	158.84	158.84
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.	-	7.07x	12.61x	1.41%	2.89B
UBS GROUP AG	14.86x	3.44x	-	2.43%	150B
BLACKROCK, INC.	19.56x	5.22x	11.45x	2.35%	150B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.28x	7.24x	-	1.56%	98.54B
BROOKFIELD ASSET MANAGEMENT LTD.	23.23x	11.32x	16.27x	4.46%	71.14B
STATE STREET CORPORATION	13.66x	5.17x	-	2.06%	46.53B
AMERIPRISE FINANCIAL, INC.	10.67x	1.51x	4.73x	1.47%	40.71B
3I GROUP PLC	4.72x	4.8x	4.76x	3.74%	33.8B
NORTHERN TRUST CORPORATION	15.18x	5.21x	16.46x	1.89%	32.17B
Average	14.77x	5.66x	11.05x	2.37%	69.54B
Weighted average by Cap.	16.27x	5.54x	11.47x	2.45%