Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
THOMSON REUTERS CORP /CAN/
Bear Case (25th pct.)
-49.1% vs price
Base Case (Median)
-33.7% vs price
Bull Case (75th pct.)
-20.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $88.76 | -9.1% | High (40%) |
| PE Comparable | $64.70 | -33.7% | Medium (25%) |
| Growth Trajectory DCF | $54.21 | -44.5% | Medium (20%) |
| Graham Number | $45.11 | -53.8% | High (80%) |
| EV/EBITDA | $44.75 | -54.2% | Medium (20%) |
| EV/FCF | $87.73 | -10.1% | Medium (20%) |
| Earnings Power Value | $68.22 | -30.1% | High (70%) |
Based on 7 out of 7 methods, TRI appears overvalued at the current price of $97.62. The base case fair value of $64.70 implies 33.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.