|
Real-time Estimate
Tradegate
12:30:35 04/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 6.855 EUR | +0.54% |
|
-5.02% | -23.71% |
| 08-24 | First heat wave hits Greece, nights stay hot | DP |
| 08-19 | TUI AG : Receives a Buy rating from Barclays | ZD |
Company Valuation: TUI AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,133 | 2,203 | 2,647 | 3,471 | 3,929 | 3,460 | - | - |
| Change | - | -46.68% | 20.12% | 31.13% | 13.19% | -11.93% | - | - |
| Enterprise Value (EV) 1 | 9,099 | 5,725 | 4,753 | 5,111 | 5,234 | 5,017 | 4,691 | 4,325 |
| Change | - | -37.08% | -16.98% | 7.54% | 2.39% | -4.13% | -6.5% | -7.81% |
| P/E | -1.46x | -7.26x | 6.95x | 6.91x | 6.62x | 6.98x | 5.05x | 4.29x |
| PBR | -3.81x | -14.3x | 2.36x | 3.63x | 2.23x | 1.87x | 1.44x | 1.18x |
| PEG | - | 0.1x | -0x | 0.2x | 0.4x | -0.4x | 0.1x | 0.2x |
| Capitalization / Revenue | 0.87x | 0.13x | 0.13x | 0.15x | 0.16x | 0.15x | 0.14x | 0.14x |
| EV / Revenue | 1.92x | 0.35x | 0.23x | 0.22x | 0.22x | 0.21x | 0.19x | 0.17x |
| EV / EBITDA | -7.95x | 4.68x | 2.68x | 2.41x | 2.3x | 2.36x | 1.94x | 1.66x |
| EV / EBIT | -4.38x | 14x | 4.86x | 3.94x | 3.7x | 3.96x | 3.15x | 2.65x |
| EV / FCF | -20.2x | 3.67x | 4.89x | 4.27x | 11.4x | -37.5x | 7.62x | 5.9x |
| FCF Yield | -4.96% | 27.3% | 20.4% | 23.4% | 8.75% | -2.66% | 13.1% | 17% |
| Dividend per Share 2 | - | - | - | - | 0.1 | 0.1402 | 0.2054 | 0.2687 |
| Rate of return | - | - | - | - | 1.29% | 2.06% | 3.01% | 3.94% |
| EPS 2 | -25.8 | -1.7 | 0.75 | 0.99 | 1.17 | 0.977 | 1.351 | 1.589 |
| Distribution rate | - | - | - | - | 8.55% | 14.4% | 15.2% | 16.9% |
| Net sales 1 | 4,732 | 16,545 | 20,666 | 23,167 | 24,179 | 23,573 | 24,460 | 25,121 |
| EBITDA 1 | -1,145 | 1,225 | 1,775 | 2,120 | 2,272 | 2,123 | 2,422 | 2,598 |
| EBIT 1 | -2,076 | 408.7 | 977 | 1,296 | 1,413 | 1,267 | 1,490 | 1,632 |
| Net income 1 | -2,467 | -277.3 | 306 | 507.1 | 635.9 | 511.8 | 705.6 | 848.2 |
| Net Debt 1 | 4,966 | 3,522 | 2,106 | 1,640 | 1,305 | 1,558 | 1,231 | 865 |
| Reference price 2 | 37.600 | 12.345 | 5.216 | 6.840 | 7.742 | 6.818 | 6.818 | 6.818 |
| Nbr of stocks (in thousands) | 109,908 | 178,481 | 507,431 | 507,431 | 507,431 | 507,431 | - | - |
| Announcement Date | 08/12/21 | 14/12/22 | 06/12/23 | 11/12/24 | 10/12/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.98x | 0.21x | 2.36x | 2.06% | 4.02B | |
| -57.83x | 3.84x | 16.34x | -.--% | 5.14B | |
| 17.11x | 2.12x | 5.84x | 1.42% | 2.14B | |
| 26.09x | - | - | - | 1.31B | |
| 8.12x | 1.6x | 5.32x | 5.9% | 1.17B | |
| 19.58x | - | - | 1.15% | 1.13B | |
| 23.45x | - | - | 1.22% | 1.02B | |
| Average | 6.21x | 1.94x | 7.47x | 1.96% | 2.28B | |
| Weighted average by Cap. | -8.94x | 2.16x | 8.99x | 1.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TUI1 Stock
- Valuation TUI AG
Select your edition
All financial news and data tailored to specific country editions
