As of 2025-12-29, the Intrinsic Value of Sprott Physical Platinum and Palladium Trust (SPPP.U.TO) is 80.99 USD. This SPPP.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.60 USD, the upside of Sprott Physical Platinum and Palladium Trust is 335.40%.
The range of the Intrinsic Value is 68.50 - 99.84 USD
Based on its market price of 18.60 USD and our intrinsic valuation, Sprott Physical Platinum and Palladium Trust (SPPP.U.TO) is undervalued by 335.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.50 - 99.84 | 80.99 | 335.4% |
| DCF (Growth 10y) | 74.99 - 105.95 | 87.37 | 369.8% |
| DCF (EBITDA 5y) | 61.78 - 74.67 | 65.79 | 253.7% |
| DCF (EBITDA 10y) | 69.46 - 84.03 | 74.50 | 300.5% |
| Fair Value | 23.10 - 23.10 | 23.10 | 24.20% |
| P/E | 26.38 - 39.46 | 31.96 | 71.8% |
| EV/EBITDA | 43.44 - 81.31 | 56.19 | 202.1% |
| EPV | (8.76) - (10.91) | (9.84) | -152.9% |
| DDM - Stable | 35.48 - 72.18 | 53.83 | 189.4% |
| DDM - Multi | 35.47 - 57.43 | 43.96 | 136.4% |
| Market Cap (mil) | 507.82 |
| Beta | 3.55 |
| Outstanding shares (mil) | 27.30 |
| Enterprise Value (mil) | 482.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.94% |
| Cost of Debt | 5.00% |
| WACC | 5.81% |