image
Financial Services - Asset Management - NYSE - CA
$ 61.98
1.69 %
$ 1.6 B
Market Cap
32.11
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SII stock under the worst case scenario is HIDDEN Compared to the current market price of 62 USD, Sprott Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SII stock under the base case scenario is HIDDEN Compared to the current market price of 62 USD, Sprott Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one SII stock under the best case scenario is HIDDEN Compared to the current market price of 62 USD, Sprott Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SII

image
$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$35.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
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
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
Goldstorm Metals Announces $1.0 Million Private Placement Financing with Participation by Eric Sprott Vancouver, British Columbia--(Newsfile Corp. - June 5, 2025) - Goldstorm Metals Corp. (TSXV: GSTM) (FSE: B2U) ("Goldstorm" or the "Company") is pleased to announce a non-brokered private placement offering of units of the Company (each, a "Unit") at a price of $0.07 per Unit for aggregate gross proceeds of up to $1,000,000 (the "Offering"). Each Unit will be comprised of one 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 week ago
Bunker Hill Announces Closing of $31 Million Combined Equity Financings and Debt Settlements Along with its Major Capital Restructuring KELLOGG, Idaho and VANCOUVER, British Columbia, June 05, 2025 (GLOBE NEWSWIRE) -- Bunker Hill Mining Corp. (“Bunker Hill” or the “Company”) (TSX-V: BNKR |OTCQB: BHLL) is pleased to announce that it has closed its previously announced brokered private placement (the “Brokered Private Placement”) for aggregate cash consideration of approximately US$6.2 million and debt settlement of approximately US$4.4 million (40,726,231 units). The Brokered Private Placement included participation by Sprott Streaming and Royalty Corp. (together with its affiliates, “Sprott Streaming”). The Company has also closed its concurrent non-brokered private placement (the “Teck Private Placement” and, together with the Brokered Private Placement, the “Equity Offerings”) with Teck Resources Limited (together with its affiliates, “Teck”) for approximately US$20.5 million. As part of the Equity Offerings, the Company issued an aggregate of 252,215,751 units of the Company (“Units”) at a price of C$0.15 (or the U.S. Dollar equivalent thereof) per Unit (the “Offering Price”), of which (i) Teck acquired 195,294,655 Units (the “Teck Units”), and (ii) 56,921,096 Units were sold by a syndicate of agents led by BMO Capital Markets, CIBC Capital Markets and Red Cloud Securities Inc., as joint bookrunners, and including National Bank Financial Inc. (collectively, the “Agents”), of which Sprott Streaming acquired 10,000,000 Units (the “Sprott Subscription”). globenewswire.com - 1 week ago
Silver Storm Closes First Tranche of Brokered Life Financing for Gross Proceeds of $10,541,050, Including Investment by Eric Sprott TORONTO--(BUSINESS WIRE)--Silver Storm Mining Ltd. (“Silver Storm” or the "Company") (TSX.V: SVRS | FSE: SVR), is pleased to announce that it has closed the first tranche (the “First Tranche”) of its previously announced best efforts brokered private placement for total gross proceeds of $10,541,050 (the “Offering”), which includes the partial exercise of the agents' option. Under the Offering, the Company sold 81,085,000 units of the Company (each, a “Unit”) at a price of $0.13 per Unit (the “. businesswire.com - 1 week ago
Sprott Focus Trust, Inc. (Nasdaq-FUND) Declares Second Quarter Common Stock Distribution of $0.1280 Per Share TORONTO, June 03, 2025 (GLOBE NEWSWIRE) -- Sprott Focus Trust, Inc. (Nasdaq-FUND) (the “Fund” or “FUND”) has declared a quarterly distribution of $0.1280 per share on its Common Stock. The distribution, optionally payable in additional shares of Common Stock or in cash by specific stockholder election, is to be paid on June 30, 2025 to stockholders of record at the close of business on June 13, 2025 (ex-dividend on June 13, 2025). The price of shares issued for reinvestment will be determined on June 23, 2025. globenewswire.com - 1 week ago
Eric Sprott Announces Changes to His Holdings in Kirkland Lake Discoveries Corp. Toronto, Ontario--(Newsfile Corp. - June 2, 2025) - Eric Sprott announces that, on May 30, 2025, 4,000,000 common share purchase warrants (Warrants) of Kirkland Lake Discoveries Corp. held by 2176423 Ontario Ltd., a corporation beneficially owned by him, expired unexercised representing a decrease in holdings of approximately 3.0% 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
Trump policies and a short squeeze have pushed uranium higher – ICYMI Sprott Asset Management earlier this week discussed the recent shift in sentiment around uranium markets, following new policy support from former US President Donald Trump. The company said four executive orders were announced, designed to bolster every aspect of the nuclear fuel supply chain. proactiveinvestors.co.uk - 2 weeks ago
Silver Storm Announces a Further Upsize of Its Brokered Private Placement for Gross Proceeds of up to C$10.0 Million With Participation From Eric Sprott TORONTO--(BUSINESS WIRE)--Silver Storm Mining Ltd. (“Silver Storm” or the "Company") (TSX.V: SVRS | FSE: SVR), is pleased to announce that as a result of strong investor demand, the Company and Red Cloud Securities Inc., as lead agent and bookrunner and Ventum Financial Corp., as co-agent (collectively, the “Agents”), have agreed to an additional increase in the size of the previously announced best-efforts private placement (the “Marketed Offering”) from gross proceeds of up to C$8,008,000 to. businesswire.com - 2 weeks ago
Tudor Gold Announces Closing of $14.95 Million Financing, with Participation by Eric Sprott Vancouver, British Columbia--(Newsfile Corp. - May 29, 2025) - Tudor Gold Corp. (TSXV: TUD) (FSE: H56) (the "Company" or "Tudor Gold") is pleased to announce that it has closed its previously announced upsized brokered offering for aggregate gross proceeds of approximately $14.95 million, including the full exercise of the over-allotment option. The offering was completed by way of prospectus supplement dated May 16, 2025 to the Company's base shelf prospectus dated August 2, 2023 (the "Prospectus Offering") and by way of private placement (the "Private Placement Offering" and with the Prospectus Offering, the "Offerings"). newsfilecorp.com - 2 weeks ago
Eric Sprott Announces Changes to His Holdings in Benton Resources Inc. Toronto, Ontario--(Newsfile Corp. - May 28, 2025) - Eric Sprott announces that, on May 28, 2025, 5,000,000 common share purchase warrants (Warrants) of Benton Resources Inc., held by him, expired unexercised representing a decrease in holdings of approximately 5.0% of the outstanding common shares (Shares) on a partially diluted basis since the date of the last early warning report. Prior to such expiry, Mr. newsfilecorp.com - 2 weeks ago
New Found Gold Announces C$49 Million Bought Deal Financing and C$20 Million Private Placement: Continued Support with Lead Orders by Strategic Investor Eric Sprott The Base Shelf Prospectus is accessible, and the Prospectus Supplement will be accessible within two business days, through SEDAR+ The Base Shelf Prospectus is accessible, and the Prospectus Supplement will be accessible within two business days, through SEDAR+ globenewswire.com - 2 weeks ago
Inventus Mining Closes $1M Flow-Through Private Placement With Eric Sprott Not for Distribution to United States Wire Services or Dissemination in The United States TORONTO, May 22, 2025 (GLOBE NEWSWIRE) -- Inventus Mining Corp. (TSX VENTURE: IVS) (“Inventus” or the “Company”) is pleased to report that it has closed a non-brokered private placement of 8,000,000 flow-through shares within the meaning of the Income Tax Act (Canada) (“FT Shares”), which were sold at $0.13 per FT Shares for gross proceeds of $1,040,000 (the “Private Placement”). Mr. Eric Sprott was the sole subscriber in the Private Placement. globenewswire.com - 3 weeks ago
Sprott to Add Physical Copper Allocation to Its Copper Miners ETF (COPP) The Addition of Physical Copper to the Sprott Copper Miners ETF (COPP) Will Make COPP the Only1 ETF to Provide Investment Exposure to Physical Copper globenewswire.com - 3 weeks ago
8. Profile Summary

Sprott Inc. SII

image
COUNTRY CA
INDUSTRY Asset Management
MARKET CAP $ 1.6 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