Thomson Reuters Corp banner

Thomson Reuters Corp
TSX:TRI

Watchlist Manager
Thomson Reuters Corp Logo
Thomson Reuters Corp
TSX:TRI
Watchlist
Price: 124.26 CAD -0.88% Market Closed
Market Cap: CA$55.3B

Multiples-Based Value

The Multiples-Based Value of one TRI stock under the Base Case scenario is 163.66 CAD. Compared to the current market price of 124.26 CAD, Thomson Reuters Corp is Undervalued by 24%.

Multiples-Based 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.

TRI Multiples-Based Value
Base Case
163.66 CAD
Undervaluation 24%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

TRI 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
TSX:TRI
55.8B CAD 5.4 27 14.2 20.9
UK
Relx PLC
LSE:REL
43.6B GBP 4.5 21.1 13.4 16.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
23.3B GBP 3.9 22.5 12.5 17.7
US
Verisk Analytics Inc
NASDAQ:VRSK
25.3B USD 8.2 27.9 15.7 19.4
US
Equifax Inc
NYSE:EFX
20.7B USD 3.4 31.3 13.5 22.1
CH
SGS SA
SIX:SGSN
16.4B CHF 2.4 24.6 12.3 18
US
Leidos Holdings Inc
NYSE:LDOS
19.7B USD 1.1 13.6 9.6 10.9
US
CoStar Group Inc
NASDAQ:CSGP
16.6B USD 5.1 2 370.3 82.7 -219.5
US
UL Solutions Inc
NYSE:ULS
16.9B USD 0 0 0 0
NL
Wolters Kluwer NV
AEX:WKL
14.5B EUR 2.3 10.8 8.7 11.4
P/S Multiple
Revenue Growth P/S to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average P/S: 4.6
5.4
8%
0.7
UK
Relx PLC
LSE:REL
4.5
8%
0.6
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
3.9
10%
0.4
US
Verisk Analytics Inc
NASDAQ:VRSK
8.2
7%
1.2
US
Equifax Inc
NYSE:EFX
3.4
10%
0.3
CH
SGS SA
SIX:SGSN
2.4
7%
0.3
US
Leidos Holdings Inc
NYSE:LDOS
1.1
4%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
5.1
15%
0.3
US
U
UL Solutions Inc
NYSE:ULS
Not Available
6%
N/A
NL
Wolters Kluwer NV
AEX:WKL
2.3
5%
0.5
P/E Multiple
Earnings Growth PEG
CA
Thomson Reuters Corp
TSX:TRI
Average P/E: 258.6
27
21%
1.3
UK
Relx PLC
LSE:REL
21.1
16%
1.3
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
22.5
21%
1.1
US
Verisk Analytics Inc
NASDAQ:VRSK
27.9
15%
1.9
US
Equifax Inc
NYSE:EFX
31.3
32%
1
CH
SGS SA
SIX:SGSN
24.6
12%
2
US
Leidos Holdings Inc
NYSE:LDOS
13.6
7%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
2 370.3
418%
5.7
US
U
UL Solutions Inc
NYSE:ULS
Not Available
20%
N/A
NL
Wolters Kluwer NV
AEX:WKL
10.8
8%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBITDA: 21
14.2
11%
1.3
UK
Relx PLC
LSE:REL
13.4
9%
1.5
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
12.5
10%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
15.7
8%
2
US
Equifax Inc
NYSE:EFX
13.5
14%
1
CH
SGS SA
SIX:SGSN
12.3
10%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
9.6
3%
3.2
US
CoStar Group Inc
NASDAQ:CSGP
82.7
91%
0.9
US
U
UL Solutions Inc
NYSE:ULS
Not Available
12%
N/A
NL
Wolters Kluwer NV
AEX:WKL
8.7
6%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Thomson Reuters Corp
TSX:TRI
Average EV/EBIT: 19.7
20.9
16%
1.3
UK
Relx PLC
LSE:REL
16.7
12%
1.4
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
17.7
14%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
19.4
10%
1.9
US
Equifax Inc
NYSE:EFX
22.1
22%
1
CH
SGS SA
SIX:SGSN
18
12%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
10.9
5%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -219.5 N/A N/A
US
U
UL Solutions Inc
NYSE:ULS
Not Available
13%
N/A
NL
Wolters Kluwer NV
AEX:WKL
11.4
8%
1.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett