Sprott Inc
TSX:SII

Watchlist Manager
Sprott Inc Logo
Sprott Inc
TSX:SII
Watchlist
Price: 89.92 CAD 0.76% Market Closed
Market Cap: 2.3B CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one SII stock under the Base Case scenario is 71.19 CAD. Compared to the current market price of 89.92 CAD, Sprott Inc is Overvalued by 21%.

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
Base Case
71.19 CAD
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

9.4
P/S
P/S
Price to Sales
9.4
vs History
4
vs Industry
25
Median 3Y
6.1
Median 5Y
6.2
Industry
3.1
Forward
9.4
More Details
34
P/E
P/E
Price to Earnings
34
vs History
31
vs Industry
20
Median 3Y
25
Median 5Y
30.1
Industry
14.9
Forward
33.7
More Details
23.6
P/OCF
P/OCF
Price to OCF
23.6
vs History
49
vs Industry
19
Median 3Y
25.5
Median 5Y
23.5
Industry
10
More Details
41.7
P/FCFE
P/FCFE
Price to FCFE
41.7
vs History
36
vs Industry
13
Median 3Y
28.6
Median 5Y
33.6
Industry
12.5
More Details
5.2
P/B
P/B
Price to Book Value
5.2
vs History
0
vs Industry
15
Median 3Y
3.3
Median 5Y
3.2
Industry
1.3
More Details
9.1
EV/S
EV/S
Enterprise Value to Sales
9.1
vs History
4
vs Industry
34
Median 3Y
6
Median 5Y
6.1
Industry
4.7
Forward
9.1
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
More Details
22.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.3
vs History
20
vs Industry
33
Median 3Y
16.7
Median 5Y
17.4
Industry
13.8
Forward
17.6
More Details
23
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23
vs History
23
vs Industry
30
Median 3Y
17.4
Median 5Y
18.3
Industry
14
More Details
22.8
EV/OCF
EV/OCF
Enterprise Value to OCF
22.8
vs History
50
vs Industry
22
Median 3Y
25.5
Median 5Y
23
Industry
12.1
More Details
24.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.8
vs History
76
vs Industry
21
Median 3Y
33.3
Median 5Y
36
Industry
13.2
More Details
5.1
EV/IC
EV/IC
Enterprise Value to IC
5.1
vs History
0
vs Industry
13
Median 3Y
2.9
Median 5Y
2.9
Industry
0.9
More Details

Multiples Across Competitors

SII Competitors Multiples
Sprott Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Sprott Inc
TSX:SII
2.3B CAD 9.4 34 22.3 23
US
Blackstone Inc
NYSE:BX
167B USD 13 65.7 27.5 27.7
US
BlackRock Inc
NYSE:BLK
151B USD 7.2 23.9 18.2 19.5
US
KKR & Co Inc
NYSE:KKR
108.9B USD 6.6 49.6 -820.5 -820.5
CA
Brookfield Corp
NYSE:BN
97.1B USD 1.2 217.6 11 16.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120.5B CAD 61.8 92.7 121.8 122.4
CA
Brookfield Asset Management Inc
NYSE:BAM
87.6B USD 61.8 92.6 121.7 122.2
ZA
Ninety One Ltd
JSE:NY1
78.4B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
66.3B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
65.5B USD 3.5 14.5 63.2 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Sprott Inc
TSX:SII
Average EV/EBITDA: 55.1
22.3
15%
1.5
US
Blackstone Inc
NYSE:BX
27.5
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.2
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.8
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
121.7
236%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.2
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Sprott Inc
TSX:SII
Average EV/EBIT: 55.2
23
N/A N/A
US
Blackstone Inc
NYSE:BX
27.7
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.5
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.4
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
122.2
235%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A

See Also

Summary
SII intrinsic value, competitors valuation, and company profile.
DCF Valuation
SII stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SII stock valuation using valuation multiples.
Wall Street Estimates
SII price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SII stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 263,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.