Fair value (multi-method)
Four independent methods triangulate what TRI is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$173.91
Method range
$25.28 – $173.91
median $134.67
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $173.91 | +99.14% |
| Exit multiple | $137.59 | +57.55% |
| Analyst target | $131.75 | +50.86% |
| Graham number | $25.28 | -71.06% |
- Forward DCF$173.91
- Exit multiple$137.59
- Analyst target$131.75
- Graham number$25.28
Stock price
$87.33
FCF / share (TTM)
$0.80
3Y FCF CAGR
-0.0%
Fair value @ hist. growth
$21.66
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
16.6%
per year over your projection horizon
Margin of safety -303.1% vs hist-growth DCF
Historical 3Y CAGR
-0.0%
Your model implies
16.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -0% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 17.6% | 15.9% | 14.0% | 11.7% | 8.7% |
| 5.0% | 17.6% | 15.9% | 14.0% | 11.7% | 8.7% |
| 5.5% | 19.6% | 18.2% | 16.6% | 14.7% | 12.4% |
| 6.5% | 23.1% | 21.9% | 20.7% | 19.2% | 17.6% |
| 7.5% | 26.1% | 25.2% | 24.1% | 23.0% | 21.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.61
Low vs growth
Net debt
$1.61B
Total debt − cash
Beta
0.17
Vs market benchmark
Frequently asked questions
Thomson Reuters (TRI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks3.22% TTM
- Dividend Profile4.52% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.