|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 126.67 CAD | +0.80% |
|
+1.43% | -31.15% |
| Jun. 29 | Market Mid-Year Review: Winners and Losers |  |
| Jun. 26 | Thomson Reuters' Stock Pricing Reasonable Risk on Competition, Pricing Debates, RBC Says | MT |
Company Valuation: Thomson Reuters Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 58,230 | 54,882 | 66,818 | 72,176 | 59,005 | 39,079 | - | - |
| Change | - | -5.75% | 21.75% | 8.02% | -18.25% | -33.77% | - | - |
| Enterprise Value (EV) 1 | 61,238 | 58,574 | 68,797 | 73,028 | 60,617 | 41,142 | 40,534 | 40,176 |
| Change | - | -4.35% | 17.45% | 6.15% | -16.99% | -32.13% | -1.48% | -0.88% |
| P/E | 10.4x | 39.6x | 25.3x | 32.8x | 39.7x | 22.5x | 19.4x | 16.7x |
| PBR | 4.26x | 4.62x | 6.01x | 6.01x | 4.94x | 3.44x | 3.21x | 3.19x |
| PEG | - | -0.5x | 0.3x | -2.1x | -1.2x | 1.3x | 1.2x | 1x |
| Capitalization / Revenue | 9.17x | 8.28x | 9.83x | 9.94x | 7.89x | 4.83x | 4.48x | 4.17x |
| EV / Revenue | 9.65x | 8.84x | 10.1x | 10.1x | 8.11x | 5.09x | 4.65x | 4.28x |
| EV / EBITDA | 31.1x | 25.1x | 25.7x | 26.3x | 20.6x | 12.7x | 11.3x | 10.3x |
| EV / EBIT | 46.4x | 34.4x | 33.6x | 35.7x | 28.8x | 16.8x | 14.8x | 13x |
| EV / FCF | 48.8x | 43.7x | 36.8x | 39.9x | 31.1x | 19.9x | 17.5x | 16.1x |
| FCF Yield | 2.05% | 2.29% | 2.72% | 2.5% | 3.22% | 5.01% | 5.73% | 6.22% |
| Dividend per Share 2 | 1.707 | 1.876 | 1.991 | 2.194 | - | 2.568 | 2.748 | 2.982 |
| Rate of return | 1.36% | 1.56% | 1.34% | 1.35% | - | 2.87% | 3.07% | 3.33% |
| EPS 2 | 12.12 | 3.035 | 5.891 | 4.967 | 3.382 | 3.986 | 4.61 | 5.374 |
| Distribution rate | 14.1% | 61.8% | 33.8% | 44.2% | - | 64.4% | 59.6% | 55.5% |
| Net sales 1 | 6,348 | 6,627 | 6,794 | 7,258 | 7,476 | 8,088 | 8,714 | 9,378 |
| EBITDA 1 | 1,970 | 2,329 | 2,678 | 2,779 | 2,936 | 3,240 | 3,575 | 3,911 |
| EBIT 1 | 1,319 | 1,704 | 2,050 | 2,048 | 2,104 | 2,444 | 2,736 | 3,086 |
| Net income 1 | 5,689 | 1,402 | 2,695 | 2,210 | 1,502 | 1,676 | 1,930 | 2,210 |
| Net Debt 1 | 3,008 | 3,692 | 1,979 | 852 | 1,612 | 2,063 | 1,455 | 1,097 |
| Reference price 2 | 125.95 | 120.25 | 149.00 | 162.94 | 134.18 | 89.59 | 89.59 | 89.59 |
| Nbr of stocks (in thousands) | 462,331 | 456,400 | 448,458 | 442,967 | 439,762 | 436,205 | - | - |
| Announcement Date | 2/8/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.48x | 5.09x | 12.7x | 2.87% | 39.08B | |
| 26.35x | 8.95x | 16.87x | 0.91% | 127B | |
| 29.88x | 14.24x | 22.92x | 1.37% | 44.02B | |
| 23.68x | 3.65x | 11.55x | 1.3% | 19.82B | |
| 24.84x | 5.07x | 12.85x | 2.88% | 15.9B | |
| 11.57x | 2.77x | 8.36x | 4.45% | 15.48B | |
| 17.75x | 3.65x | 10.33x | 0.68% | 14.46B | |
| 16.41x | 3.99x | 10.66x | 1.82% | 8.79B | |
| 58.9x | - | - | 0.49% | 4.89B | |
| Average | 25.76x | 5.93x | 13.28x | 1.86% | 32.21B | |
| Weighted average by Cap. | 25.13x | 7.89x | 15.65x | 1.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TRI Stock
- Valuation Thomson Reuters Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
