Valuation: TUI AG

Market Cap 339.37Cr 380.2Cr 315.41Cr 286.91Cr 539.78Cr 36TCr 549.51Cr 3.79TCr 1.48TCr 19TCr 1.43TCr 1.4TCr 60TCr P/E 2026 *
6.79x
P/E 2027 * 5.11x
Enterprise Value 497.07Cr 556.88Cr 461.98Cr 420.23Cr 790.6Cr 53TCr 804.86Cr 5.55TCr 2.17TCr 28TCr 2.09TCr 2.05TCr 88TCr EV / Sales 2026 *
0.21x
EV / Sales 2027 * 0.19x
Free-Float
87.93%
Yield 2026 *
2.14%
Yield 2027 * 3.01%
Manager TitleAgeSince
Chief Executive Officer 63 01/10/2022
Director of Finance/CFO - 01/10/2022
Chief Operating Officer 51 30/04/2026
Director TitleAgeSince
Director/Board Member 59 10/05/2006
Director/Board Member 64 15/08/2007
Director/Board Member 59 02/01/2009
Change 5-day change 1-year change 3-year change Capi.($)
-.--%-.--% - - 371.36Cr
+3.19%+3.64%-18.42%+40.50% 12TCr
+1.67%+2.87%+36.00% - 3.69TCr
+6.25%+8.05%+33.62%+194.34% 3.3TCr
+1.22%+6.28%-11.67%-31.90% 3.11TCr
+2.70%+5.19%-42.80%+20.85% 2.45TCr
-0.10%-4.48%-12.32%+35.66% 2.26TCr
+0.85%+0.70%+59.00%+179.72% 898.76Cr
+2.44%+1.25%+10.43%+211.44% 887.5Cr
+2.35%+4.70%+3.85%-28.88% 532.57Cr
Average +1.71%+2.27%+6.41%+77.72% 3.24TCr
Weighted average by Cap. +2.40%+3.02%-2.85%+58.66%

Financials

2026 *2027 *
Net sales 2.35TCr 2.63TCr 2.18TCr 1.99TCr 3.74TCr 2,49200Cr 3.8TCr 26TCr 10TCr 1,30000Cr 9.87TCr 9.67TCr 4,16100Cr 2.43TCr 2.72TCr 2.26TCr 2.05TCr 3.87TCr 2,57900Cr 3.94TCr 27TCr 11TCr 1,34600Cr 10TCr 10TCr 4,30600Cr
Net income 52Cr 58Cr 48Cr 44Cr 82Cr 5.49TCr 84Cr 577.77Cr 226.06Cr 2.87TCr 217.58Cr 212.97Cr 9.17TCr 69Cr 78Cr 64Cr 59Cr 110.07Cr 7.34TCr 112.05Cr 772.59Cr 302.28Cr 3.83TCr 290.94Cr 284.78Cr 12TCr
Net Debt 157.7Cr 176.67Cr 146.57Cr 133.32Cr 250.83Cr 17TCr 255.35Cr 1.76TCr 688.85Cr 8.73TCr 663Cr 648.96Cr 28TCr 124.16Cr 139.1Cr 115.4Cr 104.97Cr 197.48Cr 13TCr 201.04Cr 1.39TCr 542.35Cr 6.87TCr 522Cr 510.94Cr 22TCr
Projected Income Statement - Annual - TUI AG
Logo TUI AG
TUI AG is a Germany-based global integrated tourism group. It operates through the segments: Hotels & Resorts, Cruises and TUI Musement, three regions: Northern, Central and Western Region, and all other segments. The Hotels & Resorts segment comprises of all group-owned hotel brands and hotel companies. The Cruises segment comprises the joint venture TUI Cruises, which operates cruise ships under the brands Mein Schiff and Hapag-Lloyd Cruises, and Marella Cruises. The TUI Musement segment delivers local services at its holiday destinations. The Northern Region segment comprises of the Group's tour operator activities and airlines in the United Kingdom, Ireland and the Nordics. The Central Region segment consists of tour operators and airlines in Germany and tour operator activities in Austria, Poland and Switzerland. The Western Region segment comprises the tour operators and airlines in Belgium and the Netherlands and France. 'All other segments' takes care of all other operations.
Employees
-
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - TUI AG
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
6.688EUR
Average target price
9.850EUR
Spread / Average Target
+47.28%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - TUI AG