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)
$179.78
Method range
$25.28 – $179.78
median $136.98
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 | $179.78 | +108.95% |
| Exit multiple | $136.29 | +58.40% |
| Analyst target | $137.67 | +60.01% |
| Graham number | $25.28 | -70.62% |
- Forward DCF$179.78
- Exit multiple$136.29
- Analyst target$137.67
- Graham number$25.28
Stock price
$86.04
FCF / share (TTM)
$0.80
3Y FCF CAGR
-0.0%
Fair value @ hist. growth
$22.34
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
16.0%
per year over your projection horizon
Margin of safety -285.1% vs hist-growth DCF
Historical 3Y CAGR
-0.0%
Your model implies
16.0%
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% | 17.4% | 15.8% | 13.8% | 11.5% | 8.5% |
| 5.0% | 17.4% | 15.8% | 13.8% | 11.5% | 8.5% |
| 5.4% | 19.1% | 17.7% | 16.0% | 14.0% | 11.6% |
| 6.4% | 22.6% | 21.4% | 20.1% | 18.7% | 17.0% |
| 7.4% | 25.7% | 24.7% | 23.6% | 22.5% | 21.2% |
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
0.60
Low vs growth
Net debt
$1.6B
Total debt − cash
Beta
0.18
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