investorscraft@gmail.com

Intrinsic ValueThomson Reuters Corporation (TRI.TO)

Previous Close$150.45
Intrinsic Value
Upside potential
Previous Close
$150.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Thomson Reuters Corporation is a global leader in providing specialized business information services, operating across five key segments: Legal Professionals, Corporates, Tax & Accounting Professionals, Reuters News, and Global Print. The company serves legal, tax, accounting, and corporate professionals with a suite of content-enabled technology solutions, research tools, and workflow products. Its Legal Professionals segment, a cornerstone of its revenue, delivers integrated legal research and analytics to law firms and governments, reinforcing its dominance in the legal information market. The Reuters News segment further solidifies its position as a trusted source of business and financial news, catering to media organizations and professionals worldwide. With a heritage dating back to 1851, Thomson Reuters has built a reputation for reliability and innovation, supported by its parent company, The Woodbridge Company Limited. The company’s diversified revenue streams and strong sector expertise position it as a resilient player in the specialty business services industry, with a competitive edge in regulatory and compliance-driven markets.

Revenue Profitability And Efficiency

Thomson Reuters reported revenue of CAD 7.26 billion for the fiscal year, with net income reaching CAD 2.21 billion, reflecting robust profitability. The company’s diluted EPS stood at CAD 4.89, demonstrating efficient earnings generation. Operating cash flow was strong at CAD 2.46 billion, supported by disciplined capital expenditures of CAD 607 million, indicating prudent financial management and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into net income efficiently, with a net margin of approximately 30.5%. Capital efficiency is evident in its operating cash flow, which comfortably covers capital expenditures, leaving significant free cash flow for reinvestment or shareholder returns. This reflects a balanced approach to growth and capital allocation.

Balance Sheet And Financial Health

Thomson Reuters maintains a solid balance sheet with CAD 1.85 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at CAD 3.08 billion, which is manageable given the company’s strong cash flow generation. The healthy balance sheet supports its dividend policy and potential acquisitions, ensuring financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core segments, particularly in legal and tax solutions. Its dividend policy is shareholder-friendly, with a dividend per share of CAD 3.17, reflecting a commitment to returning capital. Growth is likely to be driven by digital transformation and expansion in regulatory and compliance markets.

Valuation And Market Expectations

With a market capitalization of CAD 120.63 billion and a beta of 0.39, Thomson Reuters is perceived as a stable investment with lower volatility. The market values its recurring revenue streams and strong sector positioning, anticipating steady growth in its information services and technology solutions.

Strategic Advantages And Outlook

Thomson Reuters benefits from its entrenched market position, diversified revenue streams, and strong brand equity. The outlook remains positive, driven by demand for regulatory and compliance solutions, digital transformation, and global expansion. Strategic investments in technology and content will likely sustain its competitive advantage and long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount