US · TRI
Thomson Reuters Corporation
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Toronto, ON M5H 2R2
- Website
- tr.com
Price · as of 2025-12-31
$94.41
Market cap 42.9B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $76.80 | -18.65% |
| Intrinsic Value(DCF) | $45.85 | -51.44% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $43.31 | -54.13% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $20.26 | $29.63 | $0.00 | $0.00 | $0.00 |
| 2012 | $22.66 | $48.62 | $3.81 | $0.00 | $9.72 |
| 2013 | $26.16 | $43.87 | $5.98 | $0.00 | $0.96 |
| 2014 | $31.52 | $50.28 | $5.72 | $0.00 | $19.89 |
| 2015 | $31.13 | $46.69 | $6.49 | $0.00 | $0.00 |
| 2016 | $36.60 | $52.39 | $7.82 | $0.00 | $34.89 |
| 2017 | $35.34 | $41.22 | $7.25 | $0.00 | $0.00 |
| 2018 | $47.61 | $47.38 | $3.85 | $17.01 | $71.91 |
| 2019 | $67.59 | $56.18 | $6.04 | $1.53 | $47.49 |
| 2020 | $81.18 | $66.15 | $9.50 | $0.00 | $21.39 |
| 2021 | $97.35 | $109.63 | $5.13 | $50.29 | $159.91 |
| 2022 | $114.44 | $78.59 | $10.09 | $1.34 | $34.12 |
| 2023 | $151.77 | $110.47 | $17.33 | $9.06 | $61.78 |
| 2024 | $174.39 | $117.00 | $12.40 | $4.98 | $71.78 |
| 2025 | $99.49 | $76.80 | $10.50 | $0.00 | $43.30 |
AI valuation
Our deep-learning model estimates Thomson Reuters Corporation's (TRI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $76.80
- Current price
- $94.41
- AI upside
- -18.65%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$45.85
-51.44% upside
Graham-Dodd
—
— upside
Graham Formula
$43.31
-54.13% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TRI | Thomson Reuters Corporati… | $94.41 | 42.9B | -19% | -51% | — | -54% | 29.60 | 3.75 | 5.87 | 15.09 | — | -59.88 | 26.32% | 26.32% | 20.09% | 12.62% | 11.70% | 8.30% | 0.18 | 13.76 | 0.64 | 0.50 | 0.53 | -3272.00% | 481.00% | 1653.00% | 4.59% | 0.78 | 15.42% | 2.37% | 70.10% | 4.64% | 23.06 | 22.50 | 6.07 | 5.88 |
| CP | Canadian Pacific Kansas C… | $87.59 | 78.63B | -46% | -58% | -68% | -57% | 27.66 | 2.49 | 7.59 | 16.41 | 207.71 | 4.66 | 52.16% | 37.20% | 27.46% | 8.82% | 6.09% | 4.75% | 0.51 | 6.40 | 0.49 | 0.37 | 2.75 | 1332.00% | 366.00% | -985.00% | 1.90% | 0.89 | 3.12% | 0.70% | 19.20% | 4.14% | 24.50 | 63.36 | 9.11 | 2.43 |
| CSX | CSX Corporation | $42.69 | 79.38B | -13% | -48% | -84% | -81% | 27.85 | 6.11 | 5.71 | 16.82 | — | 6.11 | 33.25% | 32.08% | 20.50% | 22.52% | 11.21% | 6.68% | 1.43 | 5.36 | 0.22 | 0.22 | 3.10 | -1397.00% | -308.00% | -3705.00% | 2.13% | 1.47 | 5.53% | 1.21% | 33.60% | 2.94% | 21.82 | 57.67 | 7.00 | 2.18 |
| CTAS | Cintas Corporation | $201.13 | 80.83B | -28% | -45% | -99% | -65% | 50.04 | 19.36 | 8.77 | 32.55 | 310.93 | 93.07 | 50.04% | 22.82% | 17.53% | 40.27% | 27.54% | 18.77% | 0.57 | 23.34 | 2.09 | 1.02 | 0.84 | 1609.00% | 775.00% | 519.00% | 1.94% | 1.32 | 25.62% | 0.67% | 33.70% | 1.71% | 39.45 | 52.98 | 9.00 | 14.33 |
| EMR | Emerson Electric Co. | $150.75 | 84.77B | -29% | -61% | — | -70% | 34.53 | 3.82 | 4.31 | 18.47 | 193.65 | -10.53 | 52.84% | 12.42% | 12.73% | 10.72% | 5.80% | 5.21% | 0.68 | 5.78 | 0.88 | 0.47 | 2.51 | 1783.00% | 300.00% | -844.00% | 3.44% | 0.32 | 9.06% | 1.54% | 53.10% | 3.14% | 40.11 | 33.66 | 4.98 | 4.07 |
| ITW | Illinois Tool Works Inc. | $290.63 | 83.76B | -23% | -55% | — | -67% | 27.76 | 26.39 | 5.30 | 20.05 | — | -34.54 | 44.10% | 26.28% | 19.11% | 93.75% | 29.92% | 19.64% | 2.78 | 14.44 | 1.21 | 0.80 | 1.75 | -1042.00% | 92.00% | -482.00% | 3.18% | 0.61 | 24.85% | 2.10% | 58.20% | 3.86% | 22.11 | 34.44 | 5.81 | 8.50 |
| JCI | Johnson Controls Internat… | $144.30 | 88.32B | -48% | -68% | — | -62% | 43.26 | 5.76 | 3.16 | 27.04 | 991.11 | -10.17 | 36.41% | 11.99% | 13.95% | 11.86% | 10.16% | 4.27% | 0.87 | 18.01 | 0.93 | 0.61 | 3.43 | 437.00% | 281.00% | -3984.00% | 1.30% | 0.13 | 3.96% | 1.31% | 56.70% | 9.36% | 30.15 | 88.36 | 3.61 | 2.63 |
| PWR | Quanta Services, Inc. | $563.08 | 83.96B | -53% | +166% | -93% | -67% | 84.47 | 9.72 | 3.06 | 34.81 | 661.46 | -67.59 | 13.03% | 5.77% | 3.63% | 12.65% | 11.65% | 4.72% | 0.13 | 6.26 | 1.14 | 0.84 | 0.30 | 1277.00% | 1976.00% | 973.00% | 1.87% | 0.26 | 15.63% | 0.07% | 5.90% | 3.67% | 53.51 | 54.05 | 3.09 | 5.06 |
| RSG | Republic Services, Inc. | $229.00 | 70.89B | -27% | -55% | — | -66% | 33.59 | 6.00 | 4.33 | 13.74 | 605.58 | -13.30 | 30.34% | 20.02% | 12.89% | 18.30% | 15.00% | 6.41% | 0.05 | 5.79 | 0.64 | 0.57 | 0.10 | 555.00% | 349.00% | 1576.00% | 3.35% | 1.09 | 13.19% | 1.03% | 34.50% | 19.44% | 21.71 | 29.93 | 4.35 | 3.13 |
| TDG | TransDigm Group Incorpora… | $1,302.79 | 73.57B | +92% | -45% | — | -48% | 37.80 | -8.09 | 8.88 | 23.12 | 149.89 | -3.30 | 60.14% | 47.16% | 23.49% | -25.96% | 21.99% | 8.55% | -3.10 | 2.65 | 3.21 | 2.03 | 5.96 | 2521.00% | 1122.00% | -340.00% | 2.32% | 0.93 | 12.15% | 12.28% | 464.30% | 12.92% | 25.36 | 58.15 | 11.96 | 2.03 |
| VRT | Vertiv Holdings Co | $254.89 | 97.52B | -38% | +42% | -92% | -53% | 73.82 | 24.96 | 9.62 | 45.32 | 44.36 | 7686.43 | 34.36% | 18.54% | 13.03% | 41.81% | 28.93% | 12.49% | 0.86 | 22.03 | 1.55 | 1.12 | 0.76 | 16641.00% | 2769.00% | 6683.00% | 1.92% | 0.48 | 37.74% | 0.07% | 5.00% | 0.48% | 52.69 | 52.78 | 9.77 | 8.84 |
About Thomson Reuters Corporation
Thomson Reuters Corporation provides business information services in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. It operates in five segments: Legal Professionals, Corporates, Tax & Accounting Professionals, Reuters News, and Global Print. The Legal Professionals segment offers research and workflow products focusing on legal research and integrated legal workflow solutions that combine content, tools, and analytics to law firms and governments. The Corporates segment provides a suite of content-enabled technology solutions for legal, tax, regulatory, compliance, and IT professionals. The Tax & Accounting Professionals segment offers research and workflow products focusing on tax offerings and automating tax workflows to tax, accounting, and audit professionals in accounting firms. The Reuters News segment provides business, financial, and international news to media organizations, professional, and news consumers through news agency and industry events. The Global Print segment offers legal and tax information primarily in print format to legal and tax professionals, governments, law schools, and corporations. The company was formerly known as The Thomson Corporation and changed its name to Thomson Reuters Corporation in April 2008. The company was founded in 1851 and is headquartered in Toronto, Canada. Thomson Reuters Corporation is a subsidiary of The Woodbridge Company Limited.
- CEO
- Stephen John Hasker
- Employees
- 26.4K
- Beta
- 0.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($45.85 ÷ $94.41) − 1 = -51.44% (DCF, example).