Sprott Inc
TSX:SII

Watchlist Manager
Sprott Inc Logo
Sprott Inc
TSX:SII
Watchlist
Price: 128.81 CAD 0.4%
Market Cap: 3.3B CAD

Relative Value

The Relative Value of one SII stock under the Base Case scenario is hidden CAD. Compared to the current market price of 128.81 CAD, Sprott Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SII Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
25
Median 3Y
6.3
Median 5Y
6.2
Industry
3.3
Forward
10.5
vs History
4
vs Industry
20
Median 3Y
25
Median 5Y
30.1
Industry
15.5
Forward
40.9
vs History
9
vs Industry
19
Median 3Y
27
Median 5Y
24.2
Industry
10.2
vs History
36
vs Industry
13
Median 3Y
33.9
Median 5Y
36.5
Industry
12.3
vs History
0
vs Industry
15
Median 3Y
3.3
Median 5Y
3.3
Industry
1.3
vs History
0
vs Industry
34
Median 3Y
6.2
Median 5Y
6.1
Industry
5
Forward
10.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
0
vs Industry
33
Median 3Y
16.8
Median 5Y
17.4
Industry
14.3
Forward
19.9
vs History
0
vs Industry
30
Median 3Y
17.5
Median 5Y
18.3
Industry
14.8
vs History
12
vs Industry
22
Median 3Y
27.2
Median 5Y
23.9
Industry
12.3
vs History
60
vs Industry
21
Median 3Y
29.7
Median 5Y
36
Industry
13.3
vs History
0
vs Industry
13
Median 3Y
2.9
Median 5Y
2.9
Industry
1

Multiples Across Competitors

SII Competitors Multiples
Sprott Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Sprott Inc
TSX:SII
3.3B CAD 11.1 47.9 32 33.1
US
Blackstone Inc
NYSE:BX
186.4B USD 14.1 68.5 29.7 29.9
US
BlackRock Inc
NYSE:BLK
169.5B USD 7.4 27.8 20.1 22.6
US
KKR & Co Inc
NYSE:KKR
127.5B USD 7.1 56.3 395.2 395.2
CA
Brookfield Corp
NYSE:BN
105.7B USD 1.4 127.2 11.7 17.8
CA
Brookfield Asset Management Inc
NYSE:BAM
90.4B USD 25.5 45.9 47.6 48
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
123.7B CAD 25.3 45.6 47.3 47.6
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
73.1B EUR 24.1 43.4 45.1 45.4
ZA
Ninety One Ltd
JSE:NY1
84.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
82.3B USD 4.2 16.4 77.5 0
LU
Reinet Investments SCA
JSE:RNI
77.9B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
CA
Sprott Inc
TSX:SII
Average P/S: 13.4
11.1
13%
0.9
US
Blackstone Inc
NYSE:BX
14.1
15%
0.9
US
BlackRock Inc
NYSE:BLK
7.4
15%
0.5
US
KKR & Co Inc
NYSE:KKR
7.1
-17%
N/A
CA
Brookfield Corp
NYSE:BN
1.4
-48%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
25.5
144%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
25.3
144%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
24.1
144%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
4.2
6%
0.7
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Sprott Inc
TSX:SII
Average EV/EBITDA: 78.5
32
30%
1.1
US
Blackstone Inc
NYSE:BX
29.7
18%
1.6
US
BlackRock Inc
NYSE:BLK
20.1
19%
1.1
US
KKR & Co Inc
NYSE:KKR
395.2
126%
3.1
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
47.6
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.3
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.1
243%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
77.5
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Sprott Inc
TSX:SII
Average EV/EBIT: 79.9
33.1
N/A N/A
US
Blackstone Inc
NYSE:BX
29.9
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.6
18%
1.3
US
KKR & Co Inc
NYSE:KKR
395.2
108%
3.7
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
48
240%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.6
240%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.4
240%
0.2
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A