TUI AG (TUI1) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of TUI AG stock €23.09, price €7.70, upside +200.0%, quality 50 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range €4.55 – €18.37 · fair‑value band €17.32 – €28.87 · the €7.70 price screens below the €23.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow TUI in your weekly email
Every Wednesday you see whether TUI is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
TUI AG, together with its subsidiaries, provides tourism services internationally.
Show moreShow less
The company operates hotels and resorts under the Mora, Royalton, Riu, Robinson, TUI Blue, TUI Magic Life, Atlantica, Grupotel, Iberotel, Akra, TUI Suneo, and AQI brands; and cruises under the TUI Cruises, Hapag-Lloyd Cruises, and Marella brands.
It also provides an online market for tours and activities, including experiences and tours; and operates aircraft. It distributes its services through markets and airlines, direct to customers, and via third parties, such as online travel agents and tour operators.
The company was formerly known as Preussag AG and changed its name to TUI AG in June 2002. TUI AG was founded in 1968 and is headquartered in Hanover, Germany.
Stock analysis
TUI AG (TUI1) currently trades at €7.70, while our model-based Fair Value estimate is €23.09, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €32.38 per share, and 24 of the 24 models we run sit above the €7.70 price.
Bear case: the Economic Profit group reads lowest at €12.48, and 0 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: €17.32 (bear) to €28.87 (bull), the price of €7.70 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
TUI AG reported revenue of €24.2B in FY2025 versus €4.7B in FY2021, a compound +50.4%/yr. Reported net income was €636M in FY2025.
Key figures
Market cap €3.9B Mid · P/E ratio 6.8 · P/S ratio 0.22 · EPS (TTM) €1.13 · Dividend yield 1.3% · Net margin 2.5% · Return on equity 35.7% · Return on assets (EBIT) 0.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 25% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 200%, TUI1 screens cheaper than that median.
Fair Value models
Bear€17.32Fair Value €23.09Bull€28.87
Price €7.70 · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (€1.03 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+4.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+24.9%
Start year 2020 (pandemic). Over 10 years: +1.9% a year
Revenue growth 22 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−32.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−33.7%
Dividend (yield on the price)1.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−33.7% vs −11.1%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−38% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 18.0%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−25.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+0.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −27.0% a year for the price and −1.6% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (98 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Negative
Recent news coverage is more negative than average.
AI conclusion: The business shows modest strength from scale and diversified operations across hotels, cruises and markets but remains limited by weak pricing power and high leverage.
Main risk: Geopolitical pressures that push bookings to last-minute decisions represent the biggest risk to revenue stability and margin consistency in TUI's travel services model.
TUI has narrowed its 2026 EBIT guidance to a tighter band, citing stronger fourth-quarter demand and better booking momentum despite softer earlier revenue and geopolitical pressures pushing more last-minute decisions. Its diversified model across hotels, cruises and markets shows some segments offsetting weakness in others. Will the shift to digital distribution and partnerships accelerate margin gains enough to offset persistent booking timing risks, or will external uncertainty dominate?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Travel Services · 86 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)35.7% · Top 25%
Return on assets4.6% · Above median
Net margin (12 months)3.4% · Below median
Operating margin (12 months)2.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)−6.1% · Below median
Dividend yield (12 months)1.3% · Below median
Balance sheet
Debt / equity0.89× · Highest 25%
Valuation Multiplesvs Travel Services median · lower = cheaper
P/E (12 months)6.8× · Cheapest 25%
P/B2.22× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "TUI AG Fair Value". https://www.fairvalue-calculator.com/stock/TUI1
Frequently asked questions
Is TUI AG (TUI1) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of €23.09 versus a price of €7.70, about +200% upside (undervalued).
What is the fair value of TUI1?
Our model-based fair value for TUI AG is €23.09 (as of Nov 9, 2026), built from audited fundamentals. The current price: €7.70.
What is the quality score of TUI1?
TUI AG has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for TUI AG (TUI1)?
Our model-based price target is the fair value of €23.09 (as of Nov 9, 2026) from 24 valuation models. Cautious scenario €17.32, optimistic scenario €28.87. It is a calculation from audited fundamentals, not an analyst target.
What is the TUI AG stock forecast for 2026?
Our models put fair value at €23.09, about +200% upside versus a price of €7.70 (undervalued). Cautious scenario €17.32, optimistic scenario €28.87. The calculation is refreshed regularly with new filings.
What is the revenue of TUI AG (TUI1)?
TUI AG reported trailing-twelve-month revenue of about €23.8B (latest available figure, as of Nov 9, 2026).
Does TUI AG pay a dividend?
TUI AG currently shows a dividend yield of 1.30% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of TUI AG (TUI1) and when is the ex-dividend date?
TUI AG pays a dividend of €0.1 per share a year, a dividend yield of 1.3%. The last ex-dividend date was Feb 11, 2026. The payout ratio is 8.8% of earnings. Free cash flow covers the dividend 19.50 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into TUI AG (TUI1)?
For today's price to be fair in a discounted-cash-flow model, TUI AG would have to grow free cash flow by -25.4 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +24.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of TUI1 use?
Our models discount TUI AG at 10.4 %: a base by market capitalisation (mid), damped by beta 1.40, country premium for Germany. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For TUI AG that is -25.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has TUI AG (TUI1) delivered so far?
Over the past 5 years revenue at TUI AG grew +24.9 % a year. The price currently implies free-cash-flow growth of -25.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of TUI AG (TUI1) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into TUI AG (-25.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of TUI AG (TUI1)?
The free-cash-flow yield on the price is 25.33 %: that much free cash flow TUI AG produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of TUI AG (TUI1)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For TUI AG it is €23.09 per share (as of Nov 9, 2026), against a price of €7.70. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is TUI AG stock overvalued or undervalued in 2026?
As of Nov 9, 2026, TUI1 trades below its calculated fair value: price €7.70, fair value €23.09, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of TUI1?
No. The price is what the market pays today (€7.70); the fair value is what the company's own numbers justify (€23.09). For TUI AG the two are €15.40 per share apart. That gap is exactly why we show both numbers side by side.
How much is TUI AG worth?
The market values TUI AG at about €3.9B (market capitalisation, as of Nov 9, 2026). Per share that is €7.70; our models calculate a fair value of €23.09 per share.
What do the bullish and bearish scenarios say about TUI1?
Our models span a range for TUI AG: cautious scenario €17.32, base €23.09, optimistic €28.87 per share (as of Nov 9, 2026, price €7.70). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TUI1?
TUI AG trades at a price-to-earnings ratio of 6.8 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €23.09 is built from several models across several years. Other multiples: PEG 1.3, P/B 2.2, P/S 0.2, EV/EBITDA 2.8.
What is the PEG ratio of TUI1?
The PEG ratio of TUI AG is 1.30 (P/E divided by earnings growth, as of Nov 9, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of TUI AG (TUI1)?
Balance-sheet figures for TUI AG (as of Nov 9, 2026): return on equity 35.7%, debt of 0.89 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is TUI1 from its 52-week high?
TUI AG trades at €7.70, about 18% below its 52-week high of €9.34 and 25% above the low of €6.16 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €23.09 is for.
Which stocks are comparable to TUI AG?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is TUI AG stock attractive at the current price?
The data as of Nov 9, 2026: price €7.70, calculated fair value €23.09 (+200%), Quality Score 50/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of TUI1 calculated?
We run TUI AG through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €23.09 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. TUI AG currently trades 67% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of TUI AG (TUI1)?
The closing price on Nov 9, 2026 was €7.70. Our model-based fair value is €23.09, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with TUI AG right now?
The price is below even our cautious bear case (€17.32). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of TUI AG (TUI1) come from?
Earnings per share at TUI AG grew −18.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share −16.4 %, EBIT margin −0.6 %, tax rate +0.1 %, residual (interest, one-offs) −1.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of TUI AG
How large is the market capitalisation of TUI AG (TUI1)?
The market capitalisation of TUI AG is €3.9B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of TUI AG (TUI1)?
The price-to-sales ratio of TUI AG is 0.22 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of TUI AG (TUI1)?
Earnings per share at TUI AG are €1.13 (price ÷ EPS = P/E 6.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of TUI AG (TUI1)?
The dividend yield of TUI AG is 1.3% (payout 8.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of TUI AG (TUI1)?
The net margin of TUI AG is 2.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of TUI AG (TUI1)?
The return on equity (ROE) of TUI AG is 35.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of TUI AG (TUI1)?
On an EBIT basis the return on assets of TUI AG is 0.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of TUI AG (TUI1)?
The operating margin of TUI AG is 2.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at TUI AG (TUI1)?
Revenue at TUI AG is growing −6.1% versus a year earlier (3y avg +13.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at TUI AG (TUI1)?
Earnings per share at TUI AG are growing −55.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does TUI AG (TUI1) carry?
The net debt of TUI AG is €1.3B (fiscal year 2025, ≈ 1.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch TUI AG in the live analysis
One click puts TUI AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026