Thomson Reuters Corp
TSX:TRI

Watchlist Manager
Thomson Reuters Corp Logo
Thomson Reuters Corp
TSX:TRI
Watchlist
Price: 181.76 CAD -0.25% Market Closed
Market Cap: 80.9B CAD

Relative Value

The Relative Value of one TRI stock under the Base Case scenario is 139.16 CAD. Compared to the current market price of 181.76 CAD, Thomson Reuters Corp is Overvalued by 23%.

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
139.16 CAD
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
6
Median 3Y
9.8
Median 5Y
8.8
Industry
1.3
Forward
7.8
vs History
41
vs Industry
15
Median 3Y
33.4
Median 5Y
32
Industry
18.4
Forward
33.8
vs History
82
vs Industry
13
Median 3Y
29.3
Median 5Y
28.4
Industry
12.8
vs History
33
vs Industry
9
Median 3Y
57.4
Median 5Y
41.2
Industry
17
vs History
44
vs Industry
11
Median 3Y
6
Median 5Y
4.9
Industry
2.5
vs History
74
vs Industry
5
Median 3Y
10
Median 5Y
9.2
Industry
1.4
Forward
8
vs History
15
vs Industry
11
Median 3Y
10.7
Median 5Y
9.4
Industry
3.3
vs History
88
vs Industry
11
Median 3Y
25.6
Median 5Y
25.2
Industry
9.7
Forward
20.4
vs History
90
vs Industry
10
Median 3Y
36.2
Median 5Y
36.1
Industry
12.3
Forward
26.5
vs History
85
vs Industry
12
Median 3Y
29.9
Median 5Y
29.6
Industry
11.9
vs History
85
vs Industry
10
Median 3Y
39
Median 5Y
39
Industry
13.8
vs History
39
vs Industry
13
Median 3Y
4.1
Median 5Y
3.3
Industry
1.7

Multiples Across Competitors

TRI Competitors Multiples
Thomson Reuters Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Thomson Reuters Corp
TSX:TRI
80.9B CAD 8 33.7 19.7 27.8
UK
Relx PLC
LSE:REL
55.4B GBP 5.8 28.8 20.4 20.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 37 27.3 40.8
IE
Experian PLC
LSE:EXPN
31B GBP 5.2 30.6 160.3 227
US
Verisk Analytics Inc
NASDAQ:VRSK
30.5B USD 10.1 33.1 18.9 23.4
US
CoStar Group Inc
NASDAQ:CSGP
28.4B USD 9.3 1 400.1 196 -338.9
US
Equifax Inc
NYSE:EFX
27B USD 4.5 41.1 16.2 25.9
NL
Wolters Kluwer NV
AEX:WKL
20.7B EUR 3.4 18.4 12.2 16.1
US
Leidos Holdings Inc
NYSE:LDOS
23.9B USD 1.4 17 11.8 13.5
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 28 20.4 20.4
US
TransUnion
NYSE:TRU
16.8B USD 3.8 40 15.1 25.4
P/S Multiple
Revenue Growth P/S to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average P/S: 5.8
8
7%
1.1
UK
Relx PLC
LSE:REL
5.8
6%
1
UK
I
IHS Markit Ltd
F:0M3
9.6
N/A N/A
IE
Experian PLC
LSE:EXPN
5.2
10%
0.5
US
Verisk Analytics Inc
NASDAQ:VRSK
10.1
8%
1.3
US
CoStar Group Inc
NASDAQ:CSGP
9.3
17%
0.5
US
Equifax Inc
NYSE:EFX
4.5
9%
0.5
NL
Wolters Kluwer NV
AEX:WKL
3.4
5%
0.7
US
Leidos Holdings Inc
NYSE:LDOS
1.4
4%
0.3
CH
SGS SA
SIX:SGSN
2.6
6%
0.4
US
TransUnion
NYSE:TRU
3.8
8%
0.5
P/E Multiple
Earnings Growth PEG
CA
Thomson Reuters Corp
TSX:TRI
Average P/E: 155.3
33.7
1%
33.7
UK
Relx PLC
LSE:REL
28.8
14%
2.1
UK
I
IHS Markit Ltd
F:0M3
37
N/A N/A
IE
Experian PLC
LSE:EXPN
30.6
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.1
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 400.1
84%
16.7
US
Equifax Inc
NYSE:EFX
41.1
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.4
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
17
10%
1.7
CH
SGS SA
SIX:SGSN
28
15%
1.9
US
TransUnion
NYSE:TRU
40
57%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBITDA: 47.1
19.7
7%
2.8
UK
Relx PLC
LSE:REL
20.4
16%
1.3
UK
I
IHS Markit Ltd
F:0M3
27.3
N/A N/A
IE
Experian PLC
LSE:EXPN
160.3
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.9
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
196
95%
2.1
US
Equifax Inc
NYSE:EFX
16.2
12%
1.4
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
11.8
6%
2
CH
SGS SA
SIX:SGSN
20.4
10%
2
US
TransUnion
NYSE:TRU
15.1
17%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBIT: 44.1
27.8
10%
2.8
UK
Relx PLC
LSE:REL
20.9
11%
1.9
UK
I
IHS Markit Ltd
F:0M3
40.8
N/A N/A
IE
Experian PLC
LSE:EXPN
227
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.4
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -338.9
406%
N/A
US
Equifax Inc
NYSE:EFX
25.9
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.5
8%
1.7
CH
SGS SA
SIX:SGSN
20.4
13%
1.6
US
TransUnion
NYSE:TRU
25.4
24%
1.1