|
Market Closed -
Toronto S.E.
01:30:00 26/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 175.45 CAD | -0.31% |
|
-1.87% | +30.50% |
| 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 | 4,515 | - | - |
| Change | - | -20.58% | 0.24% | 36.21% | 125.23% | 30.23% | - | - |
| Enterprise Value (EV) 1 | 1,420 | 1,127 | 1,130 | 1,539 | 3,297 | 4,161 | 4,019 | 3,862 |
| Change | - | -20.58% | 0.24% | 36.21% | 114.19% | 26.21% | -3.42% | -3.91% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.7x | 4.99x | 6x | 9.4x | 9.22x | 9.88x | 7.94x |
| EV / Revenue | - | 5.7x | 4.99x | 6x | 8.94x | 8.5x | 8.79x | 6.79x |
| EV / EBITDA | 17.4x | 11.7x | 11.6x | 12.6x | 19.9x | 15.1x | 14.6x | 11.5x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | 25.1x | 18.8x | 16.7x | 14.7x |
| FCF Yield | - | - | - | - | 3.98% | 5.32% | 6% | 6.82% |
| 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% | 1.31% | 1.42% | 1.61% |
| 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 | 175.45 | 175.45 | 175.45 |
| Nbr of stocks (in thousands) | 24,869 | 25,031 | 25,179 | 25,412 | 25,786 | 25,733 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 8.5x | 15.07x | 1.31% | 319.34Cr | |
| 19.8x | 5.65x | 12.1x | 2.11% | 17TCr | |
| 14.19x | 3.46x | - | 2.49% | 15TCr | |
| 16.25x | 7.33x | - | 1.54% | 10TCr | |
| 19.91x | 11.21x | 16.26x | 4.5% | 7.13TCr | |
| 13.55x | 5.24x | - | 1.93% | 4.98TCr | |
| 10.81x | 1.6x | 4.91x | 1.36% | 4.35TCr | |
| 5.13x | 5.31x | 3.82x | 3.56% | 3.53TCr | |
| 13.81x | 5.07x | 15.91x | 1.91% | 3.22TCr | |
| Average | 14.18x | 5.93x | 11.35x | 2.3% | 7.29TCr | |
| Weighted average by Cap. | 15.80x | 5.68x | 11.60x | 2.37% |
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
