As of 2025-05-15, the Intrinsic Value of Thomson Reuters Corp (TRI.TO) is 184.32 CAD. This TRI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 256.85 CAD, the upside of Thomson Reuters Corp is -28.20%.
The range of the Intrinsic Value is 100.57 - 1,244.34 CAD
Based on its market price of 256.85 CAD and our intrinsic valuation, Thomson Reuters Corp (TRI.TO) is overvalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 100.57 - 1,244.34 | 184.32 | -28.2% |
| DCF (Growth 10y) | 112.81 - 1,288.61 | 199.64 | -22.3% |
| DCF (EBITDA 5y) | 124.34 - 175.27 | 145.74 | -43.3% |
| DCF (EBITDA 10y) | 134.85 - 207.72 | 165.06 | -35.7% |
| Fair Value | 167.34 - 167.34 | 167.34 | -34.85% |
| P/E | 182.76 - 272.02 | 229.95 | -10.5% |
| EV/EBITDA | 164.29 - 227.37 | 189.03 | -26.4% |
| EPV | 130.40 - 210.10 | 170.25 | -33.7% |
| DDM - Stable | 80.68 - 1,188.60 | 634.64 | 147.1% |
| DDM - Multi | 82.18 - 905.13 | 148.31 | -42.3% |
| Market Cap (mil) | 115,695.52 |
| Beta | 0.61 |
| Outstanding shares (mil) | 450.44 |
| Enterprise Value (mil) | 118,051.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.16% |
| Cost of Debt | 4.25% |
| WACC | 7.05% |