SII.TO
Sprott Inc
Price:  
58.33 
CAD
Volume:  
34,782.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SII.TO Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Sprott Inc (SII.TO) is 68.43 CAD. This SII.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.33 CAD, the upside of Sprott Inc is %.

The range of the Intrinsic Value is 43.95 - 169.60 CAD

58.33 CAD
Stock Price
68.43 CAD
Intrinsic Value
Intrinsic Value Details

SII.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.95 - 169.60 68.43 17.3%
DCF (Growth 10y) 55.83 - 206.97 85.50 46.6%
DCF (EBITDA 5y) 47.16 - 76.52 60.64 4.0%
DCF (EBITDA 10y) 57.82 - 98.18 75.48 29.4%
Fair Value 60.52 - 60.52 60.52 3.75%
P/E 24.15 - 36.50 29.24 -49.9%
EV/EBITDA 37.78 - 63.16 52.43 -10.1%
EPV 21.53 - 33.25 27.39 -53.0%
DDM - Stable 25.04 - 132.44 78.74 35.0%
DDM - Multi 34.16 - 134.12 53.74 -7.9%

SII.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,508.59
Beta 1.22
Outstanding shares (mil) 25.86
Enterprise Value (mil) 1,508.77
Market risk premium 5.10%
Cost of Equity 7.21%
Cost of Debt 5.00%
WACC 7.13%