First Time Loading...
T

TUI AG
XETRA:TUI1

Watchlist Manager
TUI AG
XETRA:TUI1
Watchlist
Price: 6.584 EUR -2.05%
Updated: Apr 19, 2024

Intrinsic Value

TUI AG engages in the provision of tour, hotel and resort and cruise services. [ Read More ]

The intrinsic value of one TUI1 stock under the Base Case scenario is 53.025 EUR. Compared to the current market price of 6.584 EUR, TUI AG is Undervalued by 88%.

Key Points:
TUI1 Intrinsic Value
Base Case
53.025 EUR
Undervaluation 88%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation Backtest
TUI AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling TUI1 stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
TUI AG

Provide an overview of the primary business activities
of TUI AG.

What unique competitive advantages
does TUI AG hold over its rivals?

What risks and challenges
does TUI AG face in the near future?

Summarize the latest earnings call
of TUI AG.

What significant events have occurred
in TUI AG over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for TUI AG.

Provide P/S
for TUI AG.

Provide P/E
for TUI AG.

Provide P/OCF
for TUI AG.

Provide P/FCFE
for TUI AG.

Provide P/B
for TUI AG.

Provide EV/S
for TUI AG.

Provide EV/GP
for TUI AG.

Provide EV/EBITDA
for TUI AG.

Provide EV/EBIT
for TUI AG.

Provide EV/OCF
for TUI AG.

Provide EV/FCFF
for TUI AG.

Provide EV/IC
for TUI AG.

Show me price targets
for TUI AG made by professional analysts.

What are the Revenue projections
for TUI AG?

How accurate were the past Revenue estimates
for TUI AG?

What are the Net Income projections
for TUI AG?

How accurate were the past Net Income estimates
for TUI AG?

What are the EPS projections
for TUI AG?

How accurate were the past EPS estimates
for TUI AG?

What are the EBIT projections
for TUI AG?

How accurate were the past EBIT estimates
for TUI AG?

Compare the revenue forecasts
for TUI AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of TUI AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of TUI AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of TUI AG compared to its peers.

Compare the P/E ratios
of TUI AG against its peers.

Discuss the investment returns and shareholder value creation
comparing TUI AG with its peers.

Analyze the financial leverage
of TUI AG compared to its main competitors.

Show all profitability ratios
for TUI AG.

Provide ROE
for TUI AG.

Provide ROA
for TUI AG.

Provide ROIC
for TUI AG.

Provide ROCE
for TUI AG.

Provide Gross Margin
for TUI AG.

Provide Operating Margin
for TUI AG.

Provide Net Margin
for TUI AG.

Provide FCF Margin
for TUI AG.

Show all solvency ratios
for TUI AG.

Provide D/E Ratio
for TUI AG.

Provide D/A Ratio
for TUI AG.

Provide Interest Coverage Ratio
for TUI AG.

Provide Altman Z-Score Ratio
for TUI AG.

Provide Quick Ratio
for TUI AG.

Provide Current Ratio
for TUI AG.

Provide Cash Ratio
for TUI AG.

What is the historical Revenue growth
over the last 5 years for TUI AG?

What is the historical Net Income growth
over the last 5 years for TUI AG?

What is the current Free Cash Flow
of TUI AG?

Financials

Balance Sheet Decomposition
TUI AG

Current Assets 3.8B
Cash & Short-Term Investments 1.8B
Receivables 1B
Other Current Assets 1B
Non-Current Assets 11.7B
Long-Term Investments 1.3B
PP&E 6.2B
Intangibles 3.5B
Other Non-Current Assets 725.2m
Current Liabilities 7.3B
Accounts Payable 2B
Accrued Liabilities 30.5m
Other Current Liabilities 5.3B
Non-Current Liabilities 7.6B
Long-Term Debt 4.9B
Other Non-Current Liabilities 2.7B
Efficiency

Earnings Waterfall
TUI AG

Revenue
21.2B EUR
Cost of Revenue
-19.5B EUR
Gross Profit
1.7B EUR
Operating Expenses
-1B EUR
Operating Income
705.9m EUR
Other Expenses
-266.4m EUR
Net Income
439.5m EUR

Free Cash Flow Analysis
TUI AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

TUI1 Profitability Score
Profitability Due Diligence

TUI AG's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Years Revenue Growth
ROIC is Increasing
Positive 1-Year Revenue Growth
38/100
Profitability
Score

TUI AG's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

TUI1 Solvency Score
Solvency Due Diligence

TUI AG's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Short-Term Solvency
High D/E
19/100
Solvency
Score

TUI AG's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TUI1 Price Targets Summary
TUI AG

Wall Street analysts forecast TUI1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TUI1 is 10.096 EUR with a low forecast of 6.593 EUR and a high forecast of 16.8 EUR.

Lowest
Price Target
6.593 EUR
0% Upside
Average
Price Target
10.096 EUR
53% Upside
Highest
Price Target
16.8 EUR
155% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

TUI1 Price
TUI AG

1M 1M
+0%
6M 6M
+35%
1Y 1Y
+9%
3Y 3Y
-67%
5Y 5Y
-74%
10Y 10Y
-73%
Annual Price Range
6.584
52w Low
4.605
52w High
7.906
Price Metrics
Average Annual Return -19.15%
Standard Deviation of Annual Returns 33.21%
Max Drawdown -86%
Shares Statistics
Market Capitalization 3.4B EUR
Shares Outstanding 510 833 333
Percentage of Shares Shorted
N/A

TUI1 Return Decomposition
Main factors of price return

What is price return decomposition?

TUI1 News

Other Videos

Last Important Events
TUI AG

Significant happenings or occurrences that are of interest to investors. These could be company-specific developments or market-wide shifts.

All
Positive
Negative

Sentiment Analysis
TUI AG

Today
Last 7 Days 7D
Last 30 Days 30D
Last 90 Days 90D

Company Profile

TUI AG

Country

Germany

Industry

Hotels, Restaurants & Leisure

Market Cap

3.4B EUR

Dividend Yield

0%

Description

TUI AG engages in the provision of tour, hotel and resort and cruise services. The company is headquartered in Hannover, Niedersachsen and currently employs 50,584 full-time employees. The company went IPO on 2008-02-25. The company operates through the different segments: Hotels & Resorts, Cruises, Destination Experiences, Markets & Airlines, divided into Northern Region, Central Region and Western Region, and All other segments. The Hotels & Resorts segment comprises all group-owned hotels and hotel shareholdings. The Cruises segment consists of Hapag-Lloyd Cruises, Marella Cruises and the joint venture TUI Cruises. The Destination Experiences segment comprises delivering services in the destinations. The Northern Region comprises the Group's tour operators and airlines in the United Kingdom, Ireland, the Nordics, Canada and Russia. The Central Region consists of tour operators and airlines in Germany and tour operators in Austria, Poland and Switzerland. The Western Region segment comprises tour operators in Belgium, the Netherlands and France. All other segments takes care of business operations for new markets and central corporate and tourism functions.

Contact

NIEDERSACHSEN
Hannover
Karl-Wiechert-Allee 4
+4951156600.0
https://www.tuigroup.com/

IPO

2008-02-25

Employees

50 584

Officers

CEO & Chairman of Executive Board
Mr. Sebastian Ebel
Employee Representative Deputy Chairman of Supervisory Board & Group Works Council Chairman
Mr. Frank Jakobi
Member of Executive Board & CFO
Mr. Mathias Kiep
Chief Strategy Officer, CEO of Holiday Experiences & Member of the Executive Board
Mr. Peter Krueger
Member of the Executive Board, Chief People Officer & Labour Director
Ms. Sybille Reiss
Group Director of Financial Accounting & Reporting and Employee Rep. Member of Supervisory Board
Mr. Wolfgang Flintermann
Show More
Member of Supervisory Board & Senior Advisor
Ms. Janina Kugel
Member of Executive Board & CEO Markets & Airlines
Mr. David Schelp
Chief Information Officer
Mr. Pieter Jordaan
Group Director of Investor Relations
Ms. Nicola Gehrt
Show Less

See Also

Discover More
What is the Intrinsic Value of one TUI1 stock?

The intrinsic value of one TUI1 stock under the Base Case scenario is 53.025 EUR.

Is TUI1 stock undervalued or overvalued?

Compared to the current market price of 6.584 EUR, TUI AG is Undervalued by 88%.