DCF Value

The DCF Value for TUI AG (TUI1) under the Base Case is 8.126 EUR. Compared with the current market price of 6.866 EUR, the stock appears Undervalued by 16% .

Key assumptions
TUI1 DCF Value
Base Case
€8.126
Undervaluation 16%
DCF Value
Price €6.866
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time