image
Financial Services - Asset Management - NYSE - CA
$ 75.45
2 %
$ 1.95 B
Market Cap
39.09
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one SII stock under the worst case scenario is HIDDEN Compared to the current market price of 75.5 USD, Sprott Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one SII stock under the base case scenario is HIDDEN Compared to the current market price of 75.5 USD, Sprott Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one SII stock under the best case scenario is HIDDEN Compared to the current market price of 75.5 USD, Sprott Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SII

image
$80.0$80.0$75.0$75.0$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
168 M REVENUE
19.02%
59.8 M OPERATING INCOME
-6.31%
49.3 M NET INCOME
17.93%
69.2 M OPERATING CASH FLOW
131.58%
24.5 M INVESTING CASH FLOW
432.13%
-57.2 M FINANCING CASH FLOW
9.91%
41.7 M REVENUE
11.73%
14.9 M OPERATING INCOME
64.04%
12 M NET INCOME
2.37%
14.1 M OPERATING CASH FLOW
-47.47%
4.37 M INVESTING CASH FLOW
-77.58%
-8.1 M FINANCING CASH FLOW
76.39%
Balance Sheet Sprott Inc.
image
Current Assets 79.2 M
Cash & Short-Term Investments 47.1 M
Receivables 17.5 M
Other Current Assets 14.7 M
Non-Current Assets 310 M
Long-Term Investments 72.8 M
PP&E 19.2 M
Other Non-Current Assets 218 M
12.10 %4.49 %3.77 %18.74 %4.93 %55.96 %Total Assets$388.8m
Current Liabilities 30.3 M
Accounts Payable 7.6 M
Short-Term Debt 0
Other Current Liabilities 22.7 M
Non-Current Liabilities 34.9 M
Long-Term Debt 0
Other Non-Current Liabilities 34.9 M
11.67 %34.80 %53.53 %Total Liabilities$65.2m
EFFICIENCY
Earnings Waterfall Sprott Inc.
image
Revenue 168 M
Cost Of Revenue 87.5 M
Gross Profit 80.8 M
Operating Expenses 21 M
Operating Income 59.8 M
Other Expenses 10.5 M
Net Income 49.3 M
180m180m160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00168m(88m)81m(21m)60m(11m)49mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
48.01% GROSS MARGIN
48.01%
35.54% OPERATING MARGIN
35.54%
29.28% NET MARGIN
29.28%
15.23% ROE
15.23%
12.68% ROA
12.68%
11.92% ROIC
11.92%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Sprott Inc.
image
70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 49.3 M
Depreciation & Amortization 2.11 M
Capital Expenditures -1.78 M
Stock-Based Compensation 17.6 M
Change in Working Capital -8.75 M
Others -11.7 M
Free Cash Flow 67.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Sprott Inc.
image
SII has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.67% DIVIDEND YIELD
0.3 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.240.230.222830.233680.30.223410.250.250.250.250.30.250.230.30.234470.222880.213120.250.250.250.250.30.230.230.237180.30.225480.226580.251490.250.250.250.230.950.220.910.235561.000.228271.000.22690.980.250.910.251.000.251.000.251.000.31.050.602015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Sprott Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
1911 Gold Closes C$13.2 Million “Bought Deal” Life Offering Including Increased Investment by Eric Sprott VANCOUVER, British Columbia, July 17, 2025 (GLOBE NEWSWIRE) -- 1911 Gold Corporation (“1911 Gold” or the “Company”) (TSXV: AUMB; FRA: 2KY) is pleased to announce that it has completed its previously announced “bought deal” LIFE offering (the “Offering”) for gross proceeds of C$13,225,232.30, including the exercise in full of the Underwriters' Option (as defined in the press release dated June 24, 2025). The Offering consisted of the sale of: (i) 3,750,000 common shares of the Company (the “Non-FT Shares”) at a price of C$0.20 per Non-FT Share; (ii) 2,924,000 common shares (the “Tranche 1 CEE Shares”) at a price of C$0.342 per Tranche 1 CEE Share; (iii) 31,163,633 common shares (the “Tranche 2 CEE Shares” and together with the Tranche 1 CEE Shares, the “CEE Offered Shares”) at a price of C$0.288 per Tranche 2 CEE Share; and (iv) 10,163,000 common shares (the “CDE Offered Shares” and, together with the Non-FT Shares and CEE Offered Shares, the “Offered Shares”) at a price of C$0.246 per CDE Offered Share. The CEE Offered Shares and CDE Offered Shares will qualify as “flow-through shares” (within the meaning of subsection 66(15) of the Income Tax Act (Canada) (the “Tax Act”)). globenewswire.com - 1 week ago
Eric Sprott Announces Changes to His Holdings in Silver One Resources Inc. Toronto, Ontario--(Newsfile Corp. - July 15, 2025) - Eric Sprott announces that, on July 14, 2025, 5,555,556 common share purchase warrants (Warrants) of Silver One Resources Inc., held by 2176423 Ontario Ltd., a corporation beneficially owned by him, expired unexercised representing a decrease in holdings of approximately 2.0% of the outstanding common shares (Shares) on a partially diluted basis since the date of the last early warning report. newsfilecorp.com - 2 weeks ago
NexGold Intersects 13.67 g/t over 1.75 metres and 1.05 g/t over 21.20 metres at the Goliath Deposit and Provides Update on Sprott Royalty TORONTO, July 09, 2025 (GLOBE NEWSWIRE) -- NexGold Mining Corp. (TSXV: NEXG; OTCQX: NXGCF) (“NexGold” or the “Company”) is pleased to provide additional results from the most recent diamond drilling at the Goliath Gold Complex where the Company has conducted 21,000 metres of a 25,000-metre drill program. The most recent drilling included 6,355 metres of diamond drilling in 30 holes and was focused on drilling parts of the Goliath Deposit, the Eastern Alteration Corridor (“EAC”) prospect and at Goldlund Southwest (Figure 1). globenewswire.com - 3 weeks ago
Eric Sprott Announces Changes to His Holdings in Inventus Mining Corp. Toronto, Ontario--(Newsfile Corp. - July 8, 2025) - Eric Sprott announces that today, 2176423 Ontario Ltd., a corporation which is beneficially owned by him, purchased 11,842,000 common shares (Shares) of Inventus Mining Corp. over the TSX Venture Exchange (representing approximately 5.8% of the outstanding shares on non-diluted basis) at a price of $0.16 per share for aggregate consideration of $1,894,720. newsfilecorp.com - 3 weeks ago
Westhaven Closes Non-Brokered Private Placement with Eric Sprott and Earthlabs, for Gross Proceeds of $3.16 Million VANCOUVER, British Columbia, July 03, 2025 (GLOBE NEWSWIRE) -- Westhaven Gold Corp. (TSX-V:WHN) (“Westhaven” or the “Company”) is pleased to announce that the Company has closed the non-brokered private placement (the “Offering”) previously announced on June 16th, 2025 for aggregate gross proceeds of $3,160,000 from the sale of 8,333,333 units of the Company (each, a “Unit”) at a price of $0.12 per Unit for gross proceeds of C$1,000,000, and 12,500,000 flow-through units of the Company sold on a charitable flow-through basis (each, a “Charity FT Unit”, and collectively with the Units, the “Offered Securities”) at a price of $0.1728 per Charity FT Unit for gross proceeds of C$2,160,000. globenewswire.com - 3 weeks ago
Sprott: Excellent AUM Growth In The Exchange Listed Products Segment Sprott has delivered a strong 2025 performance, driven by rising gold/silver prices and robust inflows, especially in its exchange listed products segment. The exchange listed products segment is the main growth engine, with AUM surging from $6B in 2018 to over $30B in Q2 2025 and high EBITDA margins. Despite solid fundamentals and increased EPS estimates, current valuations leave little margin of safety, making the stock fairly priced for its quality. seekingalpha.com - 3 weeks ago
Gold and silver prices poised for further gains amid mounting economic risks - Sprott's McIntyre Neils Christensen has a diploma in journalism from Lethbridge College and has more than a decade of reporting experience working for news organizations throughout Canada. His experiences include covering territorial and federal politics in Nunavut, Canada. kitco.com - 3 weeks ago
Goldstorm Metals Announces Closing of Upsized Non-Brokered Private Placement Financing for Approximately $2.1 Million, with Participation by Eric Sprott Vancouver, British Columbia--(Newsfile Corp. - June 27, 2025) - Goldstorm Metals Corp. (TSXV: GSTM) (FSE: B2U) ("Goldstorm" or the "Company") is pleased to announce the closing of the Company's previously announced non-brokered private placement (the "Offering") for gross proceeds of $2,088,973.75 through the issuance of: (i) 15,441,483 non-flow-through units of the Company (the "NFT Units") sold at a price of $0.07 per NFT Unit for gross proceeds of $1,080,903.81, and (ii) 9,999,999 flow-through units of the Company (the "FT Units") sold at a price of $0.1008 per FT Unit for gross proceeds of 1,007,999.90. Each NFT Unit consists of one non-flow-through common share of the Company (a "Common Share") and one-half of one Common Share purchase warrant (each whole warrant, a "Warrant"). newsfilecorp.com - 1 month ago
Dolly Varden Silver Closes $28.76 Million Bought-Deal Financing, With Participation by Eric Sprott Vancouver, British Columbia--(Newsfile Corp. - June 26, 2025) - Dolly Varden Silver Corporation (TSXV: DV) (NYSE American: DVS) (FSE: DVQ) (the "Company" or "Dolly Varden") has closed its previously announced bought-deal private placement for aggregate gross proceeds to the Company of $28,755,500, pursuant to which Dolly Varden sold: a) 2,445,500 common shares of the Company ("Common Shares") at a price of $4.60 per Common Share for gross proceeds of $11,249,300, issued on a prospectus-exempt basis pursuant to the 'listed issuer financing exemption' (LIFE) under applicable Canadian securities laws (the "LIFE Offering"); b) 1,128,000 Common Shares that qualify as "flow-through shares" within the meaning of subsection 66(15) of the Income Tax Act (Canada) (the "Tax Act") and were issued as part of a charity arrangement (each, a "Charity FT Share") at a price of $6.65 per Charity FT Share for gross proceeds of $7,501,200, to be issued under the LIFE Offering; and c) 1,740,000 Common Shares qualify as "flow-through shares" within the meaning of subsection 66(15) of the Tax Act (each, a "FT Share") at a price of $5.75 per FT Share for gross proceeds of $10,005,000, to be issued on a prospectus exempt basis (the "Private Placement Offering", and together with the LIFE Offering, the "Offerings"). Mr. Eric Sprott, through 2176423 Ontario Ltd. newsfilecorp.com - 1 month ago
Eric Sprott Announces Changes to His Holdings in Unigold Inc Toronto, Ontario--(Newsfile Corp. - June 24, 2025) - Eric Sprott announces that, on June 23, 2025, 1,950,000 common share purchase warrants (Warrants) of Unigold Inc., held by 2176423 Ontario Ltd., a corporation beneficially owned by him, expired unexercised representing a decrease in holdings of approximately 10% of the outstanding common shares (Shares) on a partially diluted basis since the date of the last early warning report. newsfilecorp.com - 1 month ago
Billionaire Eric Sprott And Other Insiders Just Bought Millions In These Stocks If insiders are willing to put their money where their mouths are, there's reason for it. 247wallst.com - 1 month ago
Eric Sprott Announces Holdings in Discovery Silver Corp. Toronto, Ontario--(Newsfile Corp. - June 20, 2025) - Eric Sprott announces that, today, 2176423 Ontario Ltd., a corporation which is beneficially owned by him, sold 19,200,200 common shares (Shares) of Discovery Silver Corp., over the Toronto Stock Exchange (representing approximately 2.4% of the outstanding shares on non-diluted basis) at an average price of approximately $3.26 per share for aggregate consideration of $62,656,013. newsfilecorp.com - 1 month ago
8. Profile Summary

Sprott Inc. SII

image
COUNTRY CA
INDUSTRY Asset Management
MARKET CAP $ 1.95 B
Dividend Yield 0.67%
Description Sprott Inc. is a publicly owned asset management holding company. Through its subsidiaries, the firm provides asset management, portfolio management, wealth management, fund management, and administrative and consulting services to its clients. It offers mutual funds, hedge funds, and offshore funds, along with managed accounts. Further, the firm also provides broker-dealer activities. Sprott Inc. was formed on February 13, 2008 and is based in Toronto, Canada.
Contact Royal Bank Plaza, Toronto, ON, M5J 2J1 https://www.sprott.com
IPO Date Feb. 22, 2010
Employees 132
Officers Mr. William Whitney George Chief Executive Officer & Director Mr. Arthur Einav Senior Managing Partner, General Counsel, Corporate Secretary & Co-head of Ent. Shared Services Mr. Edward C. Coyne Senior Managing Partner of Global Sales & Head of Global Sales Mr. Kevin Lloyd Hibbert CA, F.C.A., FCPA Senior Managing Partner, Chief Financial Officer & Co-Head of the Enterprise Shared Services Mr. Andrew James Stronach P.E., P.Eng Managing Partner of Corporate Development & Corporate Sustainability Mr. Vishal Chhabra Managing Partner of Compensation, Finance Administration & Outsourcing Mr. Glen Williams Senior Managing Partner of Investor & Institutional Client Relations Ms. Heather MacLeod Senior Managing Partner & Chief Marketing Officer Mr. John Ciampaglia CFA Senior Managing Partner Mr. Dan Elder Managing Partner & Chief Technology Officer