Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
SPROTT INC.
Bear Case (25th pct.)
-73.4% vs price
Base Case (Median)
-72.5% vs price
Bull Case (75th pct.)
-57.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $32.29 | -72.2% | High (40%) |
| PE Comparable | $31.64 | -72.8% | Medium (25%) |
| Growth Trajectory DCF | $103.25 | -11.2% | Medium (20%) |
| Graham Number | $28.93 | -75.1% | High (80%) |
Based on 4 out of 8 methods, SII appears overvalued at the current price of $116.31. The base case fair value of $31.96 implies 72.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.