Thomson Reuters Corp
NASDAQ:TRI

Watchlist Manager
Thomson Reuters Corp Logo
Thomson Reuters Corp
NASDAQ:TRI
Watchlist
Price: 209.27 USD -0.93%
Market Cap: 94.2B USD

Intrinsic Value

The intrinsic value of one TRI stock under the Base Case scenario is 137.81 USD. Compared to the current market price of 209.27 USD, Thomson Reuters Corp is Overvalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TRI Intrinsic Value
137.81 USD
Overvaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Thomson Reuters Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about TRI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TRI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Thomson Reuters Corp.

Explain Valuation
Compare TRI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Intensifying competition from emerging AI-driven research tools poses a threat to Thomson Reuters’ core Westlaw and other flagship platforms, undermining the company’s ability to maintain premium pricing and retain market share in the legal and tax segments.

The divestiture of a majority stake in Refinitiv could erode synergies in financial data analytics, reducing the company’s cross-selling opportunities and limiting its exposure to lucrative capital markets growth.

A rapid shift in news consumption toward digital-native outlets may undercut Reuters’ brand strength, pressuring advertising and licensing revenues at a time when media margins are already under stress.

Bull Theses

Thomson Reuters benefits from stable, recurring subscription revenues across legal, tax, and regulatory platforms, bolstered by high customer switching costs and strong renewal rates.

Its integrated suite of products and deep client relationships enable cross-selling opportunities capable of driving above-average revenue growth in core professional segments.

Significant investments in machine learning and AI-powered solutions position Thomson Reuters to enhance product capabilities, improve efficiency, and capture a larger share of the evolving professional services market.

Show More Less
How do you feel about TRI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Thomson Reuters Corp

Current Assets 2.2B
Cash & Short-Term Investments 566m
Receivables 1.1B
Other Current Assets 567m
Non-Current Assets 15.7B
Long-Term Investments 645m
PP&E 357m
Intangibles 12.7B
Other Non-Current Assets 1.9B
Current Liabilities 3.6B
Accounts Payable 144m
Accrued Liabilities 691m
Short-Term Debt 339m
Other Current Liabilities 2.4B
Non-Current Liabilities 2.5B
Long-Term Debt 1.5B
Other Non-Current Liabilities 1B
Efficiency

Free Cash Flow Analysis
Thomson Reuters Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Thomson Reuters Corp

Revenue
7.4B USD
Cost of Revenue
-2.2B USD
Gross Profit
5.2B USD
Operating Expenses
-3B USD
Operating Income
2.2B USD
Other Expenses
-419m USD
Net Income
1.8B USD
Fundamental Scores

TRI Profitability Score
Profitability Due Diligence

Thomson Reuters Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Healthy Operating Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
59/100
Profitability
Score

Thomson Reuters Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

TRI Solvency Score
Solvency Due Diligence

Thomson Reuters Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
76/100
Solvency
Score

Thomson Reuters Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TRI Price Targets Summary
Thomson Reuters Corp

Wall Street analysts forecast TRI stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TRI is 133.48 USD with a low forecast of 91.3 USD and a high forecast of 165.17 USD.

Lowest
Price Target
91.3 USD
56% Downside
Average
Price Target
133.48 USD
36% Downside
Highest
Price Target
165.17 USD
21% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TRI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

TRI News

Other Videos
What is the Intrinsic Value of one TRI stock?

The intrinsic value of one TRI stock under the Base Case scenario is 137.81 USD.

Is TRI stock undervalued or overvalued?

Compared to the current market price of 209.27 USD, Thomson Reuters Corp is Overvalued by 34%.

Back to Top