|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 145.18 CAD | -2.29% |
|
-0.41% | +7.99% |
| 20/07 | Eric Sprott Acquires Shares in Goldgroup Mining | MT |
| 13/07 | RBC Capital Adjusts Sprott Price Target to CA$204 From CA$230, Maintains Outperform Rating | 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 | 3,743 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 7.97% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 3,392 | 3,217 | 3,027 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | 2.89% | -5.15% | -5.91% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 7.28x | 7.79x | 6.94x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 6.6x | 6.7x | 5.61x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 12.1x | 11.2x | 8.95x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 15.4x | 13.3x | 11.4x |
| FCF Yield | - | - | - | - | 3.98% | 6.48% | 7.54% | 8.75% |
| Dividend per Share 2 | 1.274 | 1.362 | 1.351 | 1.578 | 1.916 | 2.28 | 2.48 | 2.89 |
| Rate of return | 2.23% | 3.02% | 3.01% | 2.61% | 1.43% | 1.57% | 1.71% | 1.99% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | 197.7 | 226.6 | 256.3 | 368.7 | 513.8 | 480.5 | 539.2 |
| EBITDA 1 | 81.63 | 96.69 | 97.15 | 122.2 | 166 | 281.1 | 286.1 | 338.2 |
| EBIT | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net Debt 1 | - | - | - | - | -169.9 | -351 | -525.8 | -716 |
| Reference price 2 | 57.08 | 45.04 | 44.88 | 60.57 | 134.44 | 145.18 | 145.18 | 145.18 |
| Nbr of stocks (in thousands) | 24,869 | 25,031 | 25,179 | 25,412 | 25,786 | 25,783 | - | - |
| Announcement Date | 25/02/22 | 24/02/23 | 21/02/24 | 26/02/25 | 19/02/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 6.6x | 12.07x | 1.57% | 265.79Cr | |
| 19.55x | 5.48x | 11.74x | 2.17% | 16TCr | |
| 15.33x | 3.57x | - | 2.34% | 16TCr | |
| 17.27x | 7.6x | - | 1.45% | 11TCr | |
| 25.14x | 11.72x | 20.15x | 4.28% | 7.41TCr | |
| 13.91x | 5.32x | - | 1.89% | 5.09TCr | |
| 11.82x | 1.76x | 5.4x | 1.26% | 4.68TCr | |
| 5.48x | 5.36x | 4.66x | 3.42% | 3.69TCr | |
| 14.34x | 5.28x | 16.45x | 1.86% | 3.3TCr | |
| Average | 15.35x | 5.85x | 11.75x | 2.25% | 7.52TCr | |
| Weighted average by Cap. | 16.80x | 5.76x | 12.36x | 2.3% |
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
