EN DE

Sprott Inc (SII) Fair Value & Analysis

Financial Services · US · Market cap $2.8B

SI Sprott Inc logo Sprott Inc SII · US
Price$117.88
Fair Value$19.94
Upside-83.1%
Quality84/100
Watch Sprott Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 22.0% net margin
Low debt · generates free cash flow
1.41% dividend yield
Trails peers (5/14)
Wide moat 86/100
Evidence: High Range $14.96 – $24.93 Share as image

Fair value as of: Jul 16, 2026

From 13 valuation models · updated 24 days ago

Share price +6.1% over the past month.

A strong business, but screening 83% overvalued on our models.

What matters now

  • A high-quality business (quality 84/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($24.93). The favourable scenario is already priced in.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$165.88 $26.76 Fair Value $19.94 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $26.76 – $165.88 · fair‑value band $14.96 – $24.93 · the $117.88 price screens above the $19.94 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sprott Inc (SII) currently trades at $117.88, while our model-based Fair Value estimate is $19.94, implying the stock looks roughly 83.1% overvalued today. The Quality Score stands at 84/100 (high quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Sprott Inc generated revenue of $385M at a net margin of 22.0%. Revenue grew 229.7% year over year. It earns a return on equity of 22.9%. The balance sheet holds a net cash position of $118M. Fundamentals as of Jul 16, 2026

Our scenario range runs from $14.96 (bear case) to $24.93 (bull case); at $117.88, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 95% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -12% fair-value upside, at -83%, SII screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $59.16 $103.45 $190.13 80
Residual Income $16.63 $21.25 $62.03 76
Rev-Margin DCF $34.22 $55.78 $97.73 74
All 13 models by family
DCF Models
Owner Earnings $43.43 $91.82 $189.68 31
5Y P/E Exit $39.65 $75.83 $123.71 38
10Y P/E Exit $47.16 $87.92 $151.64 35
Earnings-Based
Graham-Dodd $18.06 $125.93 $176.73 54
Lynch FV $52.37 $74.81 $97.25 50
Dividend Discount
Gordon GGM $11.42 $22.76 $34.47 70
DDM Multi-Stage $11.42 $19.67 $24.03 61
Multiples
P/E Multiple $25.89 $34.52 $43.15 63
P/B Multiple $14.96 $19.94 $24.93 55
Asset-Based
NCAV (Graham) $7.12 $9.54 $14.24 50
Growth DCF
Growth DCF $59.16 $103.45 $190.13 80
Rev-Margin DCF $34.22 $55.78 $97.73 74
Economic Profit
Residual Income $16.63 $21.25 $62.03 76

Widest divergence: DCF Models ($87.92) versus Asset-Based ($9.54). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $385M
Revenue growth (YoY) +230%
Net margin 22.0%
Return on equity 22.9%
Free cash flow $95.8M FY2025
P/E ratio 32.3
More key figures
Operating margin 29.4%
EPS (TTM) $3.32
Dividend yield 1.4%
EPS growth (YoY) +146%
Net cash $118M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 84/100

Of which business quality 81 · Market factors (momentum, volatility) 54

Profitability 74
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 91
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 76
Distance to the 52-week high (market factor)
Net Issuance 85
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sprott Inc reported revenue of $295M in FY2025 versus $165M in FY2021, a compound +15.6%/yr. Reported net income was $68.5M in FY2025, compounding +19.8%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$295M
Latest YoY
+75.2%
Avg. growth/yr (3Y)
+24.1%
Avg. growth/yr (5Y)
+20.8%
Avg. growth/yr (18Y)
+1.4%
Revenue +15.6%/yr
FY21 $165M
FY22 $154M
FY23 $141M
FY24 $168M
FY25 $295M
Net income +19.8%/yr
FY21 $33.2M
FY22 $17.6M
FY23 $41.8M
FY24 $49.3M
FY25 $68.5M

SII screens 83% overvalued. Compare with Fondul Proprietatea SA →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Sprott Inc Fair Value". https://www.fairvalue-calculator.com/stock/SII

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Asset Management · 973 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 83 · Top 25%
Fair Value upside −83% · Bottom 25%
Return on equity (TTM) 23% · Top 25%
Return on assets 17% · Top 25%
Net margin (TTM) 22% · Below median
Operating margin (TTM) 29% · Below median
Revenue growth 230% · Top 25%
Dividend yield (TTM) 1.4% · Below median
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Asset Management median · lower = cheaper

P/E (TTM) 32.3× · Pricier than 75% of peers
P/B 7.53× · Pricier than 75% of peers
P/S (TTM) 7.19× · Pricier than median
P/FCF 28.9× · Pricier than 75% of peers
EV/EBITDA 21.9× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 37
FUTURE 100 · sector 6
PAST 92 · sector 26
HEALTH 97 · sector 95
DIVIDEND 28 · sector 69

VALUE 0: the price sits above our fair-value range.

Insider activity: 42/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Asset Management stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Fondul Proprietatea SA FP $0.0420 $0.0800 +90%
BlackRock, Inc BLK $1,136 $465.75 -59%
Blackstone Inc BX $124.56 $16.35 -87%
Investor AB INVEB kr 423.70 kr 847.40 +100%
Brookfield Corporation BN C$62.45 C$10.12 -84%
KKR & Co KKR $100.94 $44.88 -56%
AB Industrivärden INDUA kr 532.50 kr 1,065 +100%
Jio Financial Services Limited JIOFIN ₹242.98 ₹40.19 -83%
Hedef Holding HEDEF 267.25 TRY 320.98 TRY +20%
Bajaj Holdings BAJAJHLDNG ₹10,398 ₹9,202 -12%

Compare Sprott Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Sprott Inc (SII) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $19.94 versus a price of $117.88, about −83% (overvalued).
What is the fair value of SII?
Our model-based fair value for Sprott Inc is $19.94 (as of Jul 16, 2026), built from audited fundamentals. The current price is $117.88.
What is the quality score of SII?
Sprott Inc has a Quality Score of 84/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Sprott Inc (SII)?
Sprott Inc reported trailing-twelve-month revenue of about $385M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of SII?
The net profit margin of Sprott Inc is about 22.0%, meaning it keeps roughly 22.0% of revenue as net income. Based on the latest reported figures.
Does Sprott Inc pay a dividend?
Sprott Inc currently shows a dividend yield of about 1.13% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Sprott Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.