TRI.TO
Thomson Reuters Corp
Price:  
212.81 
CAD
Volume:  
125,300.00
Canada | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRI.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Thomson Reuters Corp (TRI.TO) is 134.31 CAD. This TRI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.81 CAD, the upside of Thomson Reuters Corp is %.

The range of the Intrinsic Value is 77.25 - 517.38 CAD

212.81 CAD
Stock Price
134.31 CAD
Intrinsic Value
Intrinsic Value Details

TRI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 77.25 - 517.38 134.31 -36.9%
DCF (Growth 10y) 86.81 - 534.27 145.27 -31.7%
DCF (EBITDA 5y) 106.54 - 149.88 130.10 -38.9%
DCF (EBITDA 10y) 112.34 - 170.41 141.47 -33.5%
Fair Value 166.82 - 166.82 166.82 -21.61%
P/E 185.11 - 242.23 212.28 -0.3%
EV/EBITDA 120.76 - 204.75 163.15 -23.3%
EPV 63.29 - 96.84 80.07 -62.4%
DDM - Stable 78.13 - 606.81 342.47 60.9%
DDM - Multi 81.80 - 475.78 137.81 -35.2%

TRI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 96,275.24
Beta 0.47
Outstanding shares (mil) 452.40
Enterprise Value (mil) 99,203.56
Market risk premium 5.10%
Cost of Equity 7.48%
Cost of Debt 4.37%
WACC 7.25%