
Sprott Inc
TSX:SII

Intrinsic Value
The intrinsic value of one
SII
stock under the Base Case scenario is
62.35
CAD.
Compared to the current market price of 89.92 CAD,
Sprott Inc
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sprott Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Sprott Inc
Balance Sheet Decomposition
Sprott Inc
Current Assets | 77.5m |
Cash & Short-Term Investments | 56.1m |
Receivables | 8.2m |
Other Current Assets | 13.2m |
Non-Current Assets | 308.6m |
Long-Term Investments | 69.4m |
PP&E | 21m |
Intangibles | 187.4m |
Other Non-Current Assets | 30.8m |
Free Cash Flow Analysis
Sprott Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Sprott Inc
Revenue
|
180.5m
USD
|
Operating Expenses
|
-109.5m
USD
|
Operating Income
|
71m
USD
|
Other Expenses
|
-21.3m
USD
|
Net Income
|
49.7m
USD
|
SII Profitability Score
Profitability Due Diligence
Sprott Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Sprott Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
SII Solvency Score
Solvency Due Diligence
Sprott Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Sprott Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SII Price Targets Summary
Sprott Inc
According to Wall Street analysts, the average 1-year price target for
SII
is 77.9 CAD
with a low forecast of 57.07 CAD and a high forecast of 89.25 CAD.
Dividends
Current shareholder yield for SII is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SII
stock under the Base Case scenario is
62.35
CAD.
Compared to the current market price of 89.92 CAD,
Sprott Inc
is
Overvalued by 31%.