Tuniu

Chinese Leisure Travel Recovery And Omnichannel Expansion Will Drive Stronger Long Term Earnings

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

07 Dec 25

Views

07 Dec

US$5.15

AnalystConsensusTarget's Fair Value

US$1.70

202.7% overvalued

-47.4%

-8.7%

-47.4%

-8.7%

You can edit this narrative until Dec 8 4:05 PM. Then, changes will post as Updates.

Author's Valuation

US$1.7202.7% overvalued

AnalystConsensusTarget Fair Value

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

US$1.7

202.7% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

13.28%

Historical revenue growth rate

11.79%

Hospitality revenue growth rate

0.39%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.34%

Calculation

CN¥39.56m

Earnings '28

31.92x

PE Ratio '28

CN¥1.26b

Market Cap '28

CN¥1.26b

Market Cap '28

104.70m

No. shares '28

CN¥12.06

Share Price '28

CN¥12.06 Share Price '28

Discounted to 2025 @ 0.09% p.a.

CN¥12.03

Fair Value '25

CN¥12.03 Fair Value '25

Converted to USD @ 0.1414 CNY/USD Exchange Rate

US$1.70

Fair Value '25