Vertical Integration And Digital Expansion Will Create Unique Travel Experiences

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

19 Dec 24

Updated

01 Dec 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-4.7%

7D

-0.6%

Loading

1Y

-4.7%

7D

-0.6%

You can edit this narrative until Dec 2 3:10 PM. Then, changes will post as Updates.

Author's Valuation

€11.126.2% undervalued

AnalystConsensusTarget Fair Value

Shared on 01 Dec 25

TUI1: Higher Expectations For Profitability Will Drive Continued Market Confidence

The analyst price target for TUI has increased from EUR 10.00 to EUR 11.00. Analysts cite improved long-term growth prospects and enhanced profitability expectations as key factors supporting the higher valuation.

Shared on 17 Nov 25

Fair value Increased 2.74%

TUI1: Improved Outlook And Lower Discount Rate Signal Confidence In Fiscal 2025

Analysts have raised their price target for TUI to EUR 11 from EUR 10, citing improved valuation metrics and a more favorable outlook for the company. Analyst Commentary Recent Street research highlights evolving sentiment toward TUI following its price target increase.

Shared on 04 Sep 25

Despite ongoing earnings momentum, strengthened balance sheet, and positive sector sentiment driving analyst optimism and upward target revisions for TUI, the consensus analyst price target remained unchanged at €10.81. Analyst Commentary Bullish analysts cite TUI’s valuable assets, ongoing earnings momentum, and a strengthened balance sheet as drivers for price target increases.

Shared on 01 May 25

Fair value Increased 4.72%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 1.53%

AnalystConsensusTarget has decreased profit margin from 3.4% to 3.1% and increased future PE multiple from 7.3x to 8.1x.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 1.26%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 1.63%

AnalystConsensusTarget has decreased future PE multiple from 8.3x to 7.2x and increased discount rate from 8.3% to 9.8%.

AnalystConsensusTarget Fair Value

€11.1

26.2% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

2.47%

Hospitality revenue growth rate

0.50%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

8.55%

Calculation

€859.69m

Earnings '28

x

8.69x

PE Ratio '28

=

€7.47b

Market Cap '28

€7.47b

Market Cap '28

/

527.86m

No. shares '28

=

€14.15

Share Price '28

€14.15 Share Price '28

Discounted to 2025 @ 8.47% p.a.

=

€11.09

Fair Value '25