Thomson Reuters Corp
TSX:TRI

Watchlist Manager
Thomson Reuters Corp Logo
Thomson Reuters Corp
TSX:TRI
Watchlist
Price: 181.64 CAD 0.97% Market Closed
Market Cap: 80.8B CAD

Relative Value

The Relative Value of one TRI stock under the Base Case scenario is 140.51 CAD. Compared to the current market price of 181.64 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
140.51 CAD
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
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
18.5
Forward
33.1
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
57.6
Median 5Y
41.2
Industry
17.2
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
7.9
vs History
17
vs Industry
11
Median 3Y
10.7
Median 5Y
9.4
Industry
3.3
vs History
90
vs Industry
11
Median 3Y
25.6
Median 5Y
25.2
Industry
9.6
Forward
20.2
vs History
90
vs Industry
10
Median 3Y
36.2
Median 5Y
36.1
Industry
12.3
Forward
26.3
vs History
87
vs Industry
12
Median 3Y
29.9
Median 5Y
29.6
Industry
11.8
vs History
87
vs Industry
10
Median 3Y
39
Median 5Y
39
Industry
13.9
vs History
42
vs Industry
13
Median 3Y
4.1
Median 5Y
3.3
Industry
1.8

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
80.8B CAD 8 33.5 19.5 27.6
UK
Relx PLC
LSE:REL
56.3B GBP 5.9 29.2 20.7 21.2
JP
Draft Inc
TSE:5070
7.5B JPY 1 -15.5 -16.2 -11.3
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 37 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.9B GBP 5.2 30.3 160.1 226.7
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.1B USD 8.9 1 334.4 186.5 -322.5
US
Equifax Inc
NYSE:EFX
26.6B USD 4.5 40.4 16 25.5
NL
Wolters Kluwer NV
AEX:WKL
21.4B EUR 3.5 19 12.6 16.6
US
Leidos Holdings Inc
NYSE:LDOS
23.8B USD 1.4 16.9 11.7 13.4
CH
SGS SA
SIX:SGSN
17.1B CHF 2.5 27.3 20 20
P/E Multiple
Earnings Growth PEG
CA
Thomson Reuters Corp
TSX:TRI
Average P/E: 160.1
33.5
1%
33.5
UK
Relx PLC
LSE:REL
29.2
14%
2.1
JP
Draft Inc
TSE:5070
Negative Multiple: -15.5 N/A N/A
UK
I
IHS Markit Ltd
F:0M3
37
N/A N/A
IE
Experian PLC
LSE:EXPN
30.3
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 334.4
84%
15.9
US
Equifax Inc
NYSE:EFX
40.4
30%
1.3
NL
Wolters Kluwer NV
AEX:WKL
19
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.9
10%
1.7
CH
SGS SA
SIX:SGSN
27.3
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBITDA: 49.3
19.5
7%
2.8
UK
Relx PLC
LSE:REL
20.7
16%
1.3
JP
Draft Inc
TSE:5070
Negative Multiple: -16.2 N/A N/A
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.1
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
186.5
95%
2
US
Equifax Inc
NYSE:EFX
16
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.6
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
2
CH
SGS SA
SIX:SGSN
20
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBIT: 46.1
27.6
10%
2.8
UK
Relx PLC
LSE:REL
21.2
11%
1.9
JP
Draft Inc
TSE:5070
Negative Multiple: -11.3 N/A N/A
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
226.7
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -322.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.5
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.6
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.4
8%
1.7
CH
SGS SA
SIX:SGSN
20
13%
1.5