For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Thomson Reuters Corp. (TRI) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Our current read (analysis of 2026-08-23): Designation Watch · Gem Score -6 (−100…+100 Quality+Value blend) · Quality 77 · Value -73 · Sentiment 17 (timing only, not weighted)
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Thomson Reuters Corp.
TRI NASDAQThomson Reuters Corp. is a global content and technology company that provides information, software, and workflow tools to professional users worldwide. The firm focuses on serving legal professionals, corporate clients, tax and accounting professionals, and other knowledge-intensive industries through specialized platforms and data-driven solutions. Its offerings help customers manage regulatory complexity, support legal research and drafting, automate tax and compliance processes, and streamline risk and governance workflows. Thomson Reuters also operates Reuters News, a major provider of real-time news, market data, and multimedia content to financial institutions, media organizations, and corporate clients. In addition, the company maintains a Global Print segment that delivers legal and professional information in traditional formats to customers who require or prefer print-based resources. Headquartered in Toronto, Canada, Thomson Reuters Corp. plays a central role in enabling professionals to make informed decisions, improve productivity, and handle high-stakes information needs across global markets and jurisdictions.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
This company does not file structured financial statements with the U.S. SEC, so quarterly figures aren't available from our filings-based data engine. Annual figures shown here come from the sources that do cover it.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 3.38
Total Equity: $11.91B
Shares: 444,086,888
Total Debt: $2.37B
Cash: $371.00M
EBITDA: $2.96B
Total Debt: $2.37B
Cash: $371.00M
Revenue: $7.48B
Revenue: $7.48B
Revenue: $7.48B
Total Equity: $11.91B
Tax Rate: 21.9%
Equity: $11.91B
Total Debt: $2.37B
Cash: $371.00M
Current Liabilities: $3.47B
Long-Term Debt: $1.52B
Total Debt: $2.37B
Total Equity: $11.91B
Shares: 444,086,888
Shares: 444,086,888
CapEx: -$634.00M
Shares: 444,086,888
Stock Price: $97.76
Net Income: $1.50B
Industry Benchmarks
Income Statement (Annual)
Last updated: Jul 25, 2026 3:19am (29d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $6.3B | $6.6B | $6.8B | $7.3B | $7.5B |
| Cost of Revenue | $1.3B | $1.3B | $1.3B | $1.8B | $1.8B |
| Gross Profit | $5.0B | $5.3B | $5.5B | $5.5B | $5.7B |
| Operating Expenses | $3.8B | $3.5B | $3.5B | $3.6B | $3.7B |
| Operating Income | $1.2B | $1.8B | $2.0B | $1.9B | $2.0B |
| Net Income | $5.7B | $1.3B | $2.7B | $2.2B | $1.5B |
| EBITDA | $2.0B | $2.5B | $2.8B | $2.8B | $3.0B |
| EPS | $11.96 | $3.00 | $5.81 | $4.89 | $3.39 |
| EPS (Diluted) | $11.93 | $2.99 | $5.80 | $4.89 | $3.38 |
Balance Sheet (Annual)
Last updated: Jul 25, 2026 3:19am (29d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $708.0M | $988.0M | $1.2B | $1.9B | $371.0M |
| Total Current Assets | $2.5B | $2.8B | $2.9B | $3.5B | $2.2B |
| Total Assets | $22.1B | $21.7B | $18.7B | $18.4B | $17.9B |
| Current Liabilities | $2.6B | $4.9B | $3.2B | $3.4B | $3.5B |
| Long-Term Debt | $4.0B | $3.3B | $3.1B | $2.0B | $1.5B |
| Total Liabilities | $8.3B | $9.8B | $7.6B | $6.4B | $6.0B |
| Total Equity | $13.8B | $11.9B | $11.1B | $12.0B | $11.9B |
| Retained Earnings | $9.1B | $7.6B | $8.7B | $9.7B | $9.2B |
Cash Flow (Annual)
Last updated: Jul 25, 2026 3:19am (29d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $1.8B | $1.9B | $2.3B | $2.5B | $2.7B |
| Capital Expenditure | -$487.0M | -$595.0M | -$544.0M | -$607.0M | -$634.0M |
| Free Cash Flow | $1.3B | $1.3B | $1.8B | $1.9B | $2.0B |
| Acquisitions (net) | -$18.0M | -$191.0M | -$1.2B | -$622.0M | -$843.0M |
| Net Debt Issued / (Repaid) | $0 | $1.0B | $9.0B | $3.0B | $2.3B |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | — | — | — | — | — |
| Net Change in Cash | -$1.0B | $291.0M | $229.0M | $670.0M | -$1.5B |
Growth Trends (YoY %)
Last updated: Jul 25, 2026 3:19am (29d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +4.4% | +2.5% | +6.8% | +3.0% |
| Gross Profit Growth | +5.3% | +3.5% | -0.6% | +3.7% |
| Operating Income Growth | +47.1% | +7.4% | -2.8% | +4.9% |
| Net Income Growth | -76.5% | +101.4% | -18.0% | -32.0% |
| EBITDA Growth | +26.9% | +8.5% | +0.7% | +6.1% |
Dividend History (Last 20)
Last updated: Jul 25, 2026 3:19am (29d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-05-20 | $0.66 | — | — | — |
| 2026-05-04 | $1.44 | — | — | — |
| 2026-02-17 | $0.66 | — | — | — |
| 2025-11-18 | $0.60 | — | — | — |
| 2025-08-19 | $0.60 | — | — | — |
| 2025-05-15 | $0.60 | — | — | — |
| 2025-02-20 | $0.60 | — | — | — |
| 2024-11-21 | $0.54 | — | — | — |
| 2024-08-15 | $0.54 | — | — | — |
| 2024-05-15 | $0.54 | — | — | — |
| 2024-02-20 | $0.54 | — | — | — |
| 2023-11-15 | $0.49 | — | — | — |
| 2023-08-16 | $0.49 | — | — | — |
| 2023-06-23 | $5.03 | — | — | — |
| 2023-05-17 | $0.51 | — | — | — |
| 2023-02-22 | $0.51 | — | — | — |
| 2022-11-16 | $0.46 | — | — | — |
| 2022-08-17 | $0.46 | — | — | — |
| 2022-05-25 | $0.46 | — | — | — |
| 2022-02-23 | $0.46 | — | — | — |
Deep Analysis
Narrative Economics
market-narrative step).
Claude Reading
Starting with the raw numbers before touching the model outputs: revenue growth is pedestrian — $6.35B (2021) → $7.48B (2025) is a 4.2% CAGR, not the 8.8% implied growth the synthesis flags as "achievable." Net income is worse: $2.70B (2023) → $2.21B (2024) → $1.50B (2025) is a 44% decline in two years, and 2021's $5.69B included the LSEG stake gain so ignore it. Operating income is flat-to-flattish ($1.82B → $1.99B over four years, ~2.3% CAGR). Gross margin actually compressed from 83% (2023) to 75.8% (2025) — that is a meaningful deterioration for a supposed SaaS-transition story where margins should be expanding. Operating margin held at ~26.6% only because SG&A discipline offset gross erosion. FCF of $2.02B on a $42.7B market cap is a 4.7% FCF yield — respectable but not cheap for a business growing revenue at 3% YoY most recently.
The pre-flight "high-growth-saas-transition" tag is the most aggressive claim in the file and I think it's wrong, or at least wildly overstated. A genuine SaaS transition shows accelerating revenue growth and expanding gross margins; TRI shows decelerating revenue (3% most recent YoY vs 4.9% CAGR) and *contracting* gross margins (down ~700bps in two years). The FCF-up-57%-vs-revenue-up-18% framing cherry-picks the denominator — a lot of that FCF lift is working capital normalization and the LSEG monetization tailwind, not organic operating leverage. The synthesis verdict of "Reasonable Premium" and the narrative layer's "steady compounder / anchored" read are closer to reality, but they still let TRI off the hook on the earnings collapse. A 32% YoY earnings decline in a "quality compounder" deserves more than a shrug — either 2023-24 earnings were inflated (LSEG-related, tax items) and 2025's $1.50B is the true baseline (in which case P/E is 28.5x on a 3%-grower, expensive), or 2025 is depressed by AI investment spend that normalizes (in which case forward P/E drops meaningfully). The models don't force this choice; I will.
The contrarian case is straightforward and under-weighted: Westlaw and Practical Law face the most credible AI disruption threat of any legacy information asset — Harvey, vLex/Vincent, Casetext (now Thomson-owned, ironically), and Claude/GPT-4-class models are directly substitutive for junior-associate legal research, which is Westlaw's core use case. TRI's response has been to buy Casetext for $650M and layer CoCounsel on top, but that's a defensive tax on the P&L, not a growth accelerant — which is exactly what the gross margin compression is telling you. The current ratio of 0.64 is fine for a subscription business with deferred revenue, but the $2.37B debt against only $371M cash means limited dry powder for another Casetext-scale acquisition without leverage or equity. At 15.3x EV/EBITDA and 6x EV/revenue for a 3-5% grower with declining GMs, you're paying a quality premium that assumes the moat holds through the AI transition — an assumption the price action ($204 → $98, -52%) suggests the market is no longer willing to underwrite unconditionally.
I dissent from the synthesis "Reasonable Premium" verdict — mildly. At $97.76, TRI is priced at ~21x FCF and 28.9x trailing earnings for a business whose organic revenue growth is 3-4% and whose gross margins are actively compressing. Fair value on a DCF with 4% revenue growth, stable 27% operating margins, and 8% discount rate lands closer to $80-85, not $98. The 3.4% dividend yield provides a floor and the franchise is genuinely durable (agree with the narrative layer's "durable, minimal intensity" read), but there is no margin of safety here and the AI-disruption tail risk is real, not hypothetical. I'd want to see either (a) gross margin stabilization in the next two quarters, or (b) a re-rating to the mid-$80s before committing capital. The market-forces "Neutral" and the narrative layer's anchored read are directionally right; the pre-flight SaaS-transition thesis is aspirational and unsupported by the margin trajectory.
GPT Reading
What jumps out to me is not a failed business or a hidden growth platform, but a very high-quality professional-information franchise that is already being valued like one despite only modest underlying expansion. Revenue has climbed from $6.35B in 2021 to $7.48B in 2025, but the more important pattern is that operating income has moved far less impressively, from $1.23B to $1.99B over that span and only from $1.82B to $1.99B since 2022. That tells me the core story is resilience, not transformation. The business still throws off excellent cash — $2.65B of operating cash flow and $2.02B of free cash flow in 2025 — and its balance sheet is not stressed with $2.37B of debt against $11.91B of equity. But on a $42.68B market cap, that cash generation buys you a roughly 4.7% FCF yield, which is fine for a defensive compounder and unexciting for a company that is allegedly becoming a software growth story. The headline profitability is also less pristine than the franchise reputation suggests: gross margin at 75.8% is still elite, yet down sharply from 2023 levels, and net income has fallen from $2.70B in 2023 to $1.50B in 2025. My read is simple: TRI is a durable subscription-like information utility with strong economics, but the market is still paying up for durability while the financial trend has become ordinary.
I agree with Opus on the biggest point: the “high-growth-saas-transition” framing is wrong. Opus argues “a genuine SaaS transition shows accelerating revenue growth and expanding gross margins,” and the data back that up here by absence. A company at 5.8x sales and 15.3x EV/EBITDA needs some mix of growth acceleration or visible margin expansion; TRI currently offers neither. The recent revenue growth rate of 3% and five-year revenue CAGR below 5% look like a mature workflow/data vendor, not an emergent cloud platform. I also agree with Opus that the earnings deterioration cannot be waved away. Whether 2023-24 benefited from favorable items or 2025 absorbed unusually heavy investment, the practical takeaway is the same: the market multiple is sitting on top of a lower earnings base than bulls would like. At 28.9x trailing earnings and 20%-plus net margin on the current year, investors are underwriting a return to cleaner growth that has not yet shown up in the reported numbers.
Where I diverge from Opus is on how much to infer from the gross-margin compression and the share-price collapse. Opus treats the drop from $204 to $98 as evidence that “the market is no longer willing to underwrite [the moat] unconditionally,” and links gross-margin pressure directly to AI defense spending. I think that overreads both signals. The stock-price drawdown may say as much about multiple normalization from an excessively rich starting point as it does about a fundamental moat break; a quality data/workflow asset can fall 50% simply by rerating from premium-growth software math to mature-compounder math. And while gross margin falling from around 81%-plus to 75.8% is absolutely a real negative, operating margin at 26.6% and FCF over $2B suggest the economics remain robust enough that this is not yet evidence of structural impairment. I also think Opus is too harsh in calling CoCounsel/Casetext merely “a defensive tax on the P&L.” Defensive, yes. But for a legal-information incumbent, defensive investment is not automatically value-destructive; preserving pricing power and workflow relevance may be exactly what sustains the franchise’s mid-20s operating margin over the next decade. I would not pay a growth multiple for that, but I also would not treat it as proof of decline.
I also partly disagree with Opus’s valuation severity. Their $80-85 fair value implies a cleaner derating than I think the business deserves. TRI has debt-to-equity of just 0.20, ROIC above 11%, ROE above 12%, and a 3.4% dividend yield; those are not numbers that usually belong to a business headed for a deep multiple reset unless revenue turns negative or margins crack much harder. The Delvantic AI Findings concludes a mild dissent from “Reasonable Premium,” and I’m somewhat closer to the original synthesis than Opus is — not because I buy the SaaS-transition story, but because mature, sticky, compliance-oriented data assets often deserve to trade expensive. Still, “deserve to trade expensive” is not the same as “deserve to outperform from here.” At roughly 21x FCF and nearly 29x earnings, TRI looks fairly valued if you assume 4-5% revenue growth, continued buy-in to the moat, and no major AI dislocation; it looks overvalued if you expect 3% growth and permanent margin pressure. My base case is closer to the former than Opus’s more bearish posture, but only slightly.
A careful skeptic of both views would say we are both still making too much of noisy accounting lines without segment detail. They would point out that 2021-2025 net income is distorted by one-offs, that cash flow is the more relevant lens and remains strong, and that neither the AI doom case nor the AI rejuvenation case is yet proven in the reported numbers. They would also argue that a current ratio of 0.64 is meaningless in isolation for this type of business, and that the real question is retention, pricing, and product adoption inside Legal Professionals and Tax & Accounting — data we do not have here. That skeptic is right on one thing: the key unresolved issue is not whether TRI is “software” or “legacy,” but whether AI lets Thomson Reuters deepen workflow entrenchment or compresses the value of its premium content layer.
Grok Reading
grok-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
The business shows the fingerprints of a durable specialty-information franchise: gross margins in the mid-70s to low-80s (75.3-80.9%), operating margins that stepped up from 19.4% in 2021 to a steady 26-28% range through 2022-2025, and revenue compounding from $6.35B to $7.48B. Free cash flow has expanded every single year (1.29B to 1.32B to 1.80B to 1.85B to 2.02B), a rare monotonic climb that speaks to real pricing power and low incremental capital needs. Earnings quality checks are clean: accruals only 1.8% of assets, OCF/NI 1.1x, Beneish M -2.7, Altman Z 5.67. Capital allocation is shareholder-friendly at the share-count level, with diluted shares shrinking from 476.9M to 444.1M (-1.8% CAGR), so per-share economics are being concentrated rather than eroded. Balance sheet is a mild constraint rather than a cushion: only $465M liquid cash against $1.91B net debt and $854M short-term debt, but $2.02B annual FCF trivially covers that refinancing exposure. The one wrinkle worth flagging is the gross-margin step-down from 80.9% (2023) to ~75% (2024-2025) and the net-income volatility (5.69B, 1.34B, 2.70B, 2.21B, 1.50B), which suggests mix shift, acquisition accounting, or one-time items are moving the reported bottom line even as cash flow marches higher.
Verify before trusting this (6)
- Source of 2024-2025 gross-margin compression (segment mix, acquisitions, or accounting reclass)
- Composition of net income volatility - specifically LSEG stake mark-to-market and any impairment or tax items
- Organic vs acquired revenue growth, and recurring/subscription revenue share
- Refinancing plan for the $854M short-term debt and weighted maturity profile
- Insider transaction pattern and Woodbridge (controlling holder) behavior
- Segment-level growth in Legal Professionals, Corporates, and Tax & Accounting
TRI trades at $97.76 for a ~$42.7B market cap on a business generating roughly $2B of annual FCF - that is a ~21x FCF yield on a mid-single-digit grower. The e2e synthesis lands at 'Reasonable Premium,' which is analyst-speak for 'not cheap.' Earnings quality is clean so I do not need to haircut the deserved value, but I also cannot stretch a multiple on a legacy information business facing genuine AI-era unbundling risk in legal research.
Verify before trusting this (4)
- Organic revenue growth trend in Legal Professionals segment - is AI helping or cannibalizing
- CoCounsel/AI product revenue disclosure and attach rates
- FCF conversion and buyback pace in latest quarter
- Any change to medium-term margin guidance
The macro tape is mildly risk-off (VIX 18.7, S&P off its high, 10y at 4.69%), but with a beta of 0.17 TRI is one of the least tape-sensitive names in the market. Specialty business services with sticky legal/tax/compliance workflows behaves like a defensive utility when the VIX creeps up, so the market-wide headwind lands as a light brush, not a blow. That neutralizes most of the macro pressure other equities are absorbing right now. The active narrative is a low-intensity, high-durability 'steady compounder' story, closely anchored to fundamentals with no euphoric premium and no story break to unwind. There is a background AI-disruption whisper hanging over legal research (the perennial bear script), but it is not currently a hot narrative pushing the stock lower, and no news catalyst has amplified it. The Zacks-style earnings-beat setup piece is a mild positive drumbeat into the print. Net: no strong force in either direction. Analyst tone appears constructive around an anticipated beat, momentum is modestly positive, and there is no sector rotation actively punishing the name. The most likely sentiment kicker is earnings itself, either confirming the compounder story (mild tailwind) or reigniting the AI-disruption bear thread (mild headwind).
Verify before trusting this (4)
- Earnings print reaction - does a beat reinforce the compounder tape or does guidance reignite AI-disruption bear talk
- Any competitor launch (Harvey, LexisNexis AI, etc.) that could flip the dormant AI narrative into an active headwind
- Sector rotation - if risk-off deepens, does defensive info-services catch a bid (tailwind) or get sold with the tape
- Analyst target revisions post-print for tone shift
This lens hasn't been run for this ticker yet.
When we made this prediction on Jul 28, 2026, TRI was $97.76. We expect it to be $103.50 by Jan 2027, and we consider it great value under $82.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Jul 28, 2026.
Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.