
Thomson Reuters Corp
TSX:TRI

Intrinsic Value
The intrinsic value of one
TRI
stock under the Base Case scenario is
119.34
CAD.
Compared to the current market price of 266.18 CAD,
Thomson Reuters Corp
is
Overvalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Thomson Reuters Corp
Fundamental Analysis

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

Revenue & Expenses Breakdown
Thomson Reuters Corp
Balance Sheet Decomposition
Thomson Reuters Corp
Current Assets | 2.9B |
Cash & Short-Term Investments | 1.4B |
Receivables | 1.1B |
Other Current Assets | 428m |
Non-Current Assets | 15.6B |
Long-Term Investments | 721m |
PP&E | 375m |
Intangibles | 12.5B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Thomson Reuters Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Thomson Reuters Corp
Revenue
|
7.3B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
5.1B
USD
|
Operating Expenses
|
-3B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
42m
USD
|
Net Income
|
2.2B
USD
|
TRI Profitability Score
Profitability Due Diligence
Thomson Reuters Corp's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Thomson Reuters Corp's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
TRI Solvency Score
Solvency Due Diligence
Thomson Reuters Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Thomson Reuters Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TRI Price Targets Summary
Thomson Reuters Corp
According to Wall Street analysts, the average 1-year price target for
TRI
is 183.78 CAD
with a low forecast of 142.89 CAD and a high forecast of 220.5 CAD.
Dividends
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?
The intrinsic value of one
TRI
stock under the Base Case scenario is
119.34
CAD.
Compared to the current market price of 266.18 CAD,
Thomson Reuters Corp
is
Overvalued by 55%.