DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Thomson Reuters Corporation (TRI)

Industrials | Specialty Business Services

Today's Price

$120.04

Today's Fair Value

$86.98 -27.54%

Margin of Safety

-38.01%

Projected Value (5Y)

$140.09 +16.7%

Dividends Paid (5Y)

$22.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.74% | CAGR (5y): 0.61%

Diluted Shares Growth Rate

Regression: -4.54% | CAGR (5y): -2.03%

Dividend Growth Rate

Regression: 5.68% | CAGR (5y): 16.41%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 33.33x)

Discount Rate