As of 2024-12-11, the Intrinsic Value of Thomson Reuters Corp (TRI.TO) is
146.98 CAD. This TRI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 239.74 CAD, the upside of Thomson Reuters Corp is
-38.70%.
The range of the Intrinsic Value is 88.00 - 473.40 CAD
146.98 CAD
Intrinsic Value
TRI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.00 - 473.40 |
146.98 |
-38.7% |
| DCF (Growth 10y) |
97.31 - 485.53 |
157.40 |
-34.3% |
| DCF (EBITDA 5y) |
140.72 - 195.27 |
171.50 |
-28.5% |
| DCF (EBITDA 10y) |
139.53 - 221.45 |
180.09 |
-24.9% |
| Fair Value |
181.02 - 181.02 |
181.02 |
-24.49% |
| P/E |
199.22 - 267.91 |
231.59 |
-3.4% |
| EV/EBITDA |
156.53 - 227.78 |
195.22 |
-18.6% |
| EPV |
67.26 - 125.99 |
96.63 |
-59.7% |
| DDM - Stable |
62.60 - 436.57 |
249.59 |
4.1% |
| DDM - Multi |
63.79 - 337.62 |
106.43 |
-55.6% |
TRI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107,863.10 |
| Beta |
0.27 |
| Outstanding shares (mil) |
449.92 |
| Enterprise Value (mil) |
110,039.19 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.79% |
| Cost of Debt |
4.25% |
| WACC |
7.61% |