As of 2024-12-14, the Intrinsic Value of Sprott Inc (SII.TO) is
75.07 CAD. This SII.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.31 CAD, the upside of Sprott Inc is
20.50%.
The range of the Intrinsic Value is 47.62 - 202.25 CAD
75.07 CAD
Intrinsic Value
SII.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.62 - 202.25 |
75.07 |
20.5% |
| DCF (Growth 10y) |
61.38 - 251.52 |
95.36 |
53.0% |
| DCF (EBITDA 5y) |
51.73 - 76.25 |
64.68 |
3.8% |
| DCF (EBITDA 10y) |
64.49 - 101.05 |
82.39 |
32.2% |
| Fair Value |
65.06 - 65.06 |
65.06 |
4.42% |
| P/E |
23.84 - 34.56 |
29.07 |
-53.4% |
| EV/EBITDA |
43.59 - 61.61 |
54.03 |
-13.3% |
| EPV |
24.63 - 37.51 |
31.07 |
-50.1% |
| DDM - Stable |
28.32 - 167.75 |
98.04 |
57.3% |
| DDM - Multi |
36.19 - 159.26 |
58.17 |
-6.6% |
SII.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,611.34 |
| Beta |
1.57 |
| Outstanding shares (mil) |
25.86 |
| Enterprise Value (mil) |
1,575.93 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.91% |
| Cost of Debt |
5.00% |
| WACC |
6.85% |