Thomson Reuters Corp
TSX:TRI

Watchlist Manager
Thomson Reuters Corp Logo
Thomson Reuters Corp
TSX:TRI
Watchlist
Price: 234.13 CAD -0.17%
Market Cap: 105.3B CAD
Have any thoughts about
Thomson Reuters Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one TRI stock under the Base Case scenario is 145.93 CAD. Compared to the current market price of 234.13 CAD, Thomson Reuters Corp is Overvalued by 38%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TRI Relative Value
Base Case
145.93 CAD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

10.2
P/S
P/S
Price to Sales
10.2
vs History
11
vs Industry
7
Median 3Y
8.8
Median 5Y
8
Industry
1.3
Forward
10
More Details
32
P/E
P/E
Price to Earnings
32
vs History
31
vs Industry
17
Median 3Y
30.6
Median 5Y
27.7
Industry
19
Forward
43.5
More Details
28.2
P/OCF
P/OCF
Price to OCF
28.2
vs History
55
vs Industry
11
Median 3Y
28.6
Median 5Y
28.4
Industry
13.4
More Details
336
P/FCFE
P/FCFE
Price to FCFE
336
vs History
9
vs Industry
7
Median 3Y
41
Median 5Y
36.6
Industry
18.3
More Details
6.2
P/B
P/B
Price to Book Value
6.2
vs History
12
vs Industry
10
Median 3Y
4.9
Median 5Y
3.9
Industry
2.4
More Details
10.3
EV/S
EV/S
Enterprise Value to Sales
10.3
vs History
12
vs Industry
6
Median 3Y
9.3
Median 5Y
8.4
Industry
1.3
Forward
10.1
More Details
10.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
10.8
vs History
11
vs Industry
11
Median 3Y
9.8
Median 5Y
8.9
Industry
3.3
More Details
26.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
26.9
vs History
12
vs Industry
11
Median 3Y
25.3
Median 5Y
23.5
Industry
10.4
Forward
26.4
More Details
38
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
38
vs History
38
vs Industry
11
Median 3Y
36.6
Median 5Y
35.9
Industry
12.7
Forward
35.2
More Details
28.4
EV/OCF
EV/OCF
Enterprise Value to OCF
28.4
vs History
69
vs Industry
9
Median 3Y
29.9
Median 5Y
29.7
Industry
12.6
More Details
36.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
36.5
vs History
74
vs Industry
9
Median 3Y
39.9
Median 5Y
39.6
Industry
14.7
More Details
4.4
EV/IC
EV/IC
Enterprise Value to IC
4.4
vs History
9
vs Industry
15
Median 3Y
3.3
Median 5Y
2.7
Industry
1.7
More Details

Multiples Across Competitors

TRI Competitors Multiples
Thomson Reuters Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Thomson Reuters Corp
TSX:TRI
105.3B CAD 10.2 32 26.9 38
UK
Relx PLC
LSE:REL
67.4B GBP 7.2 35.6 20.4 26.2
UK
IHS Markit Ltd
F:0M3
37.9B EUR 8.5 32.7 24.3 36.4
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.6 33.3 146.1 206.4
NL
Wolters Kluwer NV
AEX:WKL
37.9B EUR 6.6 36.5 22.1 29.4
US
Verisk Analytics Inc
NASDAQ:VRSK
39.4B USD 14 42.7 27.6 34.9
US
Equifax Inc
NYSE:EFX
32.4B USD 5.8 57.5 22 36.7
US
CoStar Group Inc
NASDAQ:CSGP
29.9B USD 11.2 170.3 152.2 759.8
US
Leidos Holdings Inc
NYSE:LDOS
19.4B USD 1.2 16.2 10.8 12.7
CH
SGS SA
SIX:SGSN
17.1B CHF 2.6 31.3 22.8 22.8
US
TransUnion
NYSE:TRU
18.6B USD 4.5 83.1 18.7 33
P/S Multiple
Revenue Growth P/S to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average P/S: 7
10.2
21%
0.5
UK
Relx PLC
LSE:REL
7.2
21%
0.4
UK
I
IHS Markit Ltd
F:0M3
8.5
N/A N/A
IE
Experian PLC
LSE:EXPN
5.6
28%
0.2
NL
Wolters Kluwer NV
AEX:WKL
6.6
21%
0.3
US
Verisk Analytics Inc
NASDAQ:VRSK
14
26%
0.5
US
Equifax Inc
NYSE:EFX
5.8
37%
0.2
US
CoStar Group Inc
NASDAQ:CSGP
11.2
48%
0.2
US
Leidos Holdings Inc
NYSE:LDOS
1.2
16%
0.1
CH
SGS SA
SIX:SGSN
2.6
17%
0.2
US
TransUnion
NYSE:TRU
4.5
32%
0.1
P/E Multiple
Earnings Growth P/E to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average P/E: 51.9
32
-23%
N/A
UK
Relx PLC
LSE:REL
35.6
55%
0.6
UK
I
IHS Markit Ltd
F:0M3
32.7
N/A N/A
IE
Experian PLC
LSE:EXPN
33.3
54%
0.6
NL
Wolters Kluwer NV
AEX:WKL
36.5
35%
1
US
Verisk Analytics Inc
NASDAQ:VRSK
42.7
90%
0.5
US
Equifax Inc
NYSE:EFX
57.5
163%
0.4
US
CoStar Group Inc
NASDAQ:CSGP
170.3
100%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.2
683%
0
CH
SGS SA
SIX:SGSN
31.3
49%
0.6
US
TransUnion
NYSE:TRU
83.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBITDA: 44.9
26.9
22%
1.2
UK
Relx PLC
LSE:REL
20.4
27%
0.8
UK
I
IHS Markit Ltd
F:0M3
24.3
N/A N/A
IE
Experian PLC
LSE:EXPN
146.1
33%
4.4
NL
Wolters Kluwer NV
AEX:WKL
22.1
27%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
27.6
34%
0.8
US
Equifax Inc
NYSE:EFX
22
67%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
152.2
123%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.8
40%
0.3
CH
SGS SA
SIX:SGSN
22.8
30%
0.8
US
TransUnion
NYSE:TRU
18.7
67%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBIT: 112.4
38
27%
1.4
UK
Relx PLC
LSE:REL
26.2
42%
0.6
UK
I
IHS Markit Ltd
F:0M3
36.4
N/A N/A
IE
Experian PLC
LSE:EXPN
206.4
52%
4
NL
Wolters Kluwer NV
AEX:WKL
29.4
36%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
34.9
38%
0.9
US
Equifax Inc
NYSE:EFX
36.7
105%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
759.8
126%
6
US
Leidos Holdings Inc
NYSE:LDOS
12.7
63%
0.2
CH
SGS SA
SIX:SGSN
22.8
37%
0.6
US
TransUnion
NYSE:TRU
33
111%
0.3

See Also

Summary
TRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
TRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TRI stock valuation using valuation multiples.
Wall Street Estimates
TRI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TRI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.