First Time Loading...
T

TUI AG
XETRA:TUI1

Watchlist Manager
TUI AG
XETRA:TUI1
Watchlist
Price: 6.616 EUR -0.3%
Updated: May 2, 2024
Section:
 

Relative Value

The Relative Value of one TUI1 stock under the Base Case scenario is 24.491 EUR. Compared to the current market price of 6.616 EUR, TUI AG is Undervalued by 73%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TUI1 Relative Value
Base Case
24.491 EUR
Undervaluation 73%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
82
vs Industry
92
Median 3Y
0.2
Median 5Y
0.6
Industry
1.5
Forward
0.1
More Details
7.6
P/E
P/E
Price to Earnings
7.6
vs History
31
vs Industry
54
Median 3Y
-1.7
Median 5Y
-1.7
Industry
20.4
Forward
6.1
More Details
2
P/OCF
P/OCF
Price to OCF
2
vs History
39
vs Industry
71
Median 3Y
1.5
Median 5Y
1.5
Industry
10.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
50
Median 3Y
-3.4
Median 5Y
-3.4
Industry
19.8
More Details
5.5
P/B
P/B
Price to Book Value
5.5
vs History
20
vs Industry
15
Median 3Y
-9.6
Median 5Y
-3
Industry
2.3
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
82
vs Industry
89
Median 3Y
0.4
Median 5Y
0.7
Industry
2
Forward
0.3
More Details
3.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.7
vs History
46
vs Industry
44
Median 3Y
2.3
Median 5Y
3.7
Industry
4
More Details
4.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.1
vs History
44
vs Industry
66
Median 3Y
2.5
Median 5Y
4.1
Industry
11.5
Forward
3
More Details
9.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.1
vs History
46
vs Industry
56
Median 3Y
6.2
Median 5Y
9
Industry
17
Forward
5.1
More Details
3.8
EV/OCF
EV/OCF
Enterprise Value to OCF
3.8
vs History
36
vs Industry
68
Median 3Y
2.5
Median 5Y
2.5
Industry
12.5
More Details
6.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.1
vs History
36
vs Industry
55
Median 3Y
3.8
Median 5Y
3.8
Industry
17.5
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
71
vs Industry
76
Median 3Y
0.6
Median 5Y
1
Industry
1.4
More Details

Multiples Across Competitors

TUI1 Competitors Multiples
TUI AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
TUI AG
XETRA:TUI1
3.4B EUR 0.2 7.6 4.1 9.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 53 283.7 187.7 245.4
US
Booking Holdings Inc
NASDAQ:BKNG
117.5B USD 5.5 27.4 18.4 20
US
Airbnb Inc
NASDAQ:ABNB
101B USD 10.2 21.1 59.5 61.2
US
Marriott International Inc
NASDAQ:MAR
67.9B USD 2.9 22 18.8 20.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
50.1B USD 4.8 41.8 24 25.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
35.4B USD 2.4 16.8 11.1 15.9
CN
Trip.com Group Ltd
HKEX:9961
249.5B HKD 11.7 -155.2 311.3 -533.9
US
Carnival Corp
NYSE:CCL
18.3B USD 0.8 45.3 9.3 18.6
US
Expedia Group Inc
NASDAQ:EXPE
18.2B USD 1.4 22.9 8.9 13.8
UK
Carnival PLC
LSE:CCL
13.2B GBP 0.7 40.6 491.3 1 100.9

See Also

Summary
TUI1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
TUI1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TUI1 stock valuation using valuation multiples.
Wall Street Estimates
TUI1 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TUI1 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.