Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Thomson Reuters Corporation (TRI)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$75.17 - $167.72$108.64
Multi-Stage$101.08 - $110.84$105.87
Blended Fair Value$107.25
Current Price$155.33
Upside-30.95%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.70%-0.91%1.992.001.781.701.711.581.892.202.152.07
YoY Growth---0.51%12.77%4.54%-0.31%7.61%-16.38%-13.76%2.29%3.78%-5.28%
Dividend Yield--1.15%1.29%1.32%1.51%1.88%2.25%3.08%4.97%4.35%4.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,757.00
(-) Cash Dividends Paid (M)1,009.64
(=) Cash Retained (M)747.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)351.40219.63131.78
Cash Retained (M)747.36747.36747.36
(-) Cash Required (M)-351.40-219.63-131.78
(=) Excess Retained (M)395.96527.73615.58
(/) Shares Outstanding (M)450.73450.73450.73
(=) Excess Retained per Share0.881.171.37
LTM Dividend per Share2.242.242.24
(+) Excess Retained per Share0.881.171.37
(=) Adjusted Dividend3.123.413.61
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate2.21%3.21%4.21%
Fair Value$75.17$108.64$167.72
Upside / Downside-51.61%-30.06%7.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,757.001,813.381,871.571,931.631,993.612,057.582,119.31
Payout Ratio57.46%63.97%70.48%76.99%83.49%90.00%92.50%
Projected Dividends (M)1,009.641,160.041,319.051,487.071,664.521,851.821,960.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate2.21%3.21%4.21%
Year 1 PV (M)1,079.201,089.761,100.32
Year 2 PV (M)1,141.621,164.061,186.73
Year 3 PV (M)1,197.351,232.831,269.02
Year 4 PV (M)1,246.821,296.341,347.32
Year 5 PV (M)1,290.461,354.831,421.75
PV of Terminal Value (M)39,605.4741,581.2343,635.07
Equity Value (M)45,560.9147,719.0649,960.21
Shares Outstanding (M)450.73450.73450.73
Fair Value$101.08$105.87$110.84
Upside / Downside-34.92%-31.84%-28.64%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%