As of 2025-05-23, the Intrinsic Value of Sprott Inc (SII.TO) is 76.80 CAD. This SII.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.89 CAD, the upside of Sprott Inc is -2.60%.
The range of the Intrinsic Value is 57.69 - 121.14 CAD
Based on its market price of 78.89 CAD and our intrinsic valuation, Sprott Inc (SII.TO) is overvalued by 2.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.69 - 121.14 | 76.80 | -2.6% |
| DCF (Growth 10y) | 74.35 - 149.25 | 96.99 | 22.9% |
| DCF (EBITDA 5y) | 42.90 - 66.13 | 52.88 | -33.0% |
| DCF (EBITDA 10y) | 57.69 - 85.72 | 69.64 | -11.7% |
| Fair Value | 66.71 - 66.71 | 66.71 | -15.43% |
| P/E | 23.36 - 31.90 | 27.90 | -64.6% |
| EV/EBITDA | 33.17 - 69.59 | 49.03 | -37.8% |
| EPV | 33.43 - 38.20 | 35.82 | -54.6% |
| DDM - Stable | 26.10 - 69.52 | 47.81 | -39.4% |
| DDM - Multi | 32.99 - 64.48 | 43.27 | -45.2% |
| Market Cap (mil) | 2,035.36 |
| Beta | 1.57 |
| Outstanding shares (mil) | 25.80 |
| Enterprise Value (mil) | 1,969.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.31% |
| Cost of Debt | 5.00% |
| WACC | 5.50% |