Thomson Reuters Corp
F:TOCB

Watchlist Manager
Thomson Reuters Corp Logo
Thomson Reuters Corp
F:TOCB
Watchlist
Price: 117 EUR -0.85% Market Closed
Market Cap: 55.2B EUR

Relative Value

The Relative Value of one TOCB stock under the Base Case scenario is 89.79 EUR. Compared to the current market price of 117 EUR, 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.

TOCB Relative Value
Base Case
89.79 EUR
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
18.4
Forward
33.6
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
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
9.7
Forward
20.3
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
11.9
vs History
87
vs Industry
10
Median 3Y
39
Median 5Y
39
Industry
13.8
vs History
42
vs Industry
13
Median 3Y
4.1
Median 5Y
3.3
Industry
1.7

Multiples Across Competitors

TOCB 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
F:TOCB
81.1B EUR 8 33.5 19.6 27.6
UK
Relx PLC
LSE:REL
55.8B GBP 5.9 29 20.5 21
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
31B GBP 5.2 30.4 160.3 226.9
US
Verisk Analytics Inc
NASDAQ:VRSK
30.6B USD 10.1 33.2 18.9 23.5
US
CoStar Group Inc
NASDAQ:CSGP
28.3B USD 9.3 1 394 195.2 -337.4
US
Equifax Inc
NYSE:EFX
27B USD 4.5 41 16.2 25.8
NL
Wolters Kluwer NV
AEX:WKL
21.1B EUR 3.5 18.8 12.4 16.4
US
Leidos Holdings Inc
NYSE:LDOS
23.8B USD 1.4 16.9 11.8 13.5
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 28 20.5 20.5
US
TransUnion
NYSE:TRU
17.1B USD 3.8 40.6 15.3 25.7
P/S Multiple
Revenue Growth P/S to Growth
CA
Thomson Reuters Corp
F:TOCB
Average P/S: 5.8
8
7%
1.1
UK
Relx PLC
LSE:REL
5.9
6%
1
UK
I
IHS Markit Ltd
F:0M3
9.5
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
3.5
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
F:TOCB
Average P/E: 154.7
33.5
1%
33.5
UK
Relx PLC
LSE:REL
29
14%
2.1
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
30.4
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
33.2
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 394
84%
16.6
US
Equifax Inc
NYSE:EFX
41
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.8
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.9
10%
1.7
CH
SGS SA
SIX:SGSN
28
15%
1.9
US
TransUnion
NYSE:TRU
40.6
57%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Thomson Reuters Corp
F:TOCB
Average EV/EBITDA: 47.1
19.6
7%
2.8
UK
Relx PLC
LSE:REL
20.5
16%
1.3
UK
I
IHS Markit Ltd
F:0M3
27.1
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
195.2
95%
2.1
US
Equifax Inc
NYSE:EFX
16.2
12%
1.3
NL
Wolters Kluwer NV
AEX:WKL
12.4
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.8
6%
2
CH
SGS SA
SIX:SGSN
20.5
10%
2
US
TransUnion
NYSE:TRU
15.3
17%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Thomson Reuters Corp
F:TOCB
Average EV/EBIT: 44.1
27.6
10%
2.8
UK
Relx PLC
LSE:REL
21
11%
1.9
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
226.9
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.5
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -337.4
406%
N/A
US
Equifax Inc
NYSE:EFX
25.8
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.4
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.5
8%
1.7
CH
SGS SA
SIX:SGSN
20.5
13%
1.6
US
TransUnion
NYSE:TRU
25.7
24%
1.1