0.64%
-2.01%
7.36%
37.39%
27.36%
-48.71%
-67.58%

Company Description

TUI AG, together with its subsidiaries, provides tourism services worldwide.It operates hotels and resorts under the Robinson, Riu, TUI Blue, Blue Diamond, TUI Suneo, and TUI Magic Life brands.The company is also involved in the tour operation and airlines businesses.


In addition, it operates cruise liners.The company operates a fleet of 1,600 travel agencies and online portals; 5 airlines with approximately 150 aircraft; and 15 cruise liners, as well as approximately 400 hotels.The company was formerly known as Preussag AG and changed its name to TUI AG in June 2002.


TUI AG is headquartered in Hanover, Germany.

Market Data

Last Price 8.2
Change Percentage 0.64%
Open 8.17
Previous Close 8.15
Market Cap ( Millions) 4162
Volume 2095649
Year High 8.88
Year Low 5.05
M A 50 8.03
M A 200 6.98

Financial Ratios

FCF Yield 26.04%
Dividend Yield 0.00%
ROE 84.57%
Debt / Equity 474.93%
Net Debt / EBIDTA 120.51%
Price To Book 4.36
Price Earnings Ratio 8.23
Price To FCF 3.84
Price To sales 0.18
EV / EBITDA 3.31

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Markets and Airlines - Northern Region

Expected Growth : 2.5 %

What the company do ?

Markets and Airlines - Northern Region from TUI AG refers to the travel markets and airline operations managed by TUI AG in the Northern European region.

Why we expect these perspectives ?

TUI AG's Northern Region, comprising markets and airlines, achieves 2.5% growth driven by increasing demand for summer holidays, strategic capacity management, and cost savings from fleet modernization. Additionally, the region benefits from a strong brand presence, successful yield management, and a growing online booking platform.

Segment nΒ°2 -> Markets and Airlines - Central Region

Expected Growth : 2.8 %

What the company do ?

Markets and Airlines - Central Region from TUI AG refers to the central European markets and airlines operated by TUI AG, a German multinational travel and tourism company.

Why we expect these perspectives ?

Strong demand for summer holidays, increased capacity in core markets, and successful yield management strategies drove 2.8% growth in Central Region's Markets and Airlines segment for TUI AG. Additionally, investments in digitalization and customer experience enhancements contributed to the segment's growth.

Segment nΒ°3 -> Markets and Airlines - Western Region

Expected Growth : 3.2 %

What the company do ?

Markets and Airlines - Western Region from TUI AG refers to the company's operations in Western Europe, including airline and tour operations in countries such as the UK, Germany, and the Netherlands.

Why we expect these perspectives ?

TUI AG's Western Region Markets and Airlines segment growth of 3.2% is driven by increasing demand for leisure travel, particularly in the UK and Nordics. Capacity expansion, improved yield management, and strategic partnerships also contribute to growth. Additionally, the region's strong economy, low unemployment, and rising consumer spending power support the segment's upward trend.

Segment nΒ°4 -> Hotels & Resorts

Expected Growth : 2.2 %

What the company do ?

TUI AG's Hotels & Resorts offer a range of accommodations, from luxury to budget-friendly options, in popular destinations worldwide, providing a relaxing getaway for travelers.

Why we expect these perspectives ?

TUI AG's Hotels & Resorts segment growth of 2.2% is driven by increasing demand for all-inclusive holidays, expansion into new markets, and strategic partnerships. Additionally, investments in digitalization and refurbishment of existing properties have improved customer experience, leading to higher occupancy rates and revenue growth.

Segment nΒ°5 -> TUI Musement

Expected Growth : 3.5 %

What the company do ?

TUI Musement is a leading experiences and activities provider from TUI AG, offering a wide range of travel experiences and things to do.

Why we expect these perspectives ?

TUI Musement's 3.5% growth driven by increasing demand for experiential travel, expansion into new markets, and strategic partnerships. The segment benefits from TUI AG's strong brand recognition, investments in digitalization, and a growing focus on sustainable tourism. Additionally, the rise of online booking platforms and the increasing popularity of local experiences also contribute to the segment's growth.

Segment nΒ°6 -> Cruises

Expected Growth : 2.9 %

What the company do ?

TUI AG offers a range of cruises, including Marella Cruises, offering a variety of itineraries and onboard experiences, catering to different tastes and preferences.

Why we expect these perspectives ?

TUI AG's cruise segment growth of 2.9% is driven by increasing demand for premium and luxury cruise experiences, expansion into new markets, and strategic partnerships. Additionally, investments in digitalization and sustainability initiatives have improved operational efficiency and enhanced customer experience, contributing to the segment's growth.

Segment nΒ°7 -> All Other

Expected Growth : 2.1 %

What the company do ?

All Other from TUI AG refers to the remaining business segments of the company, including cruise operations, tour operations, and emerging markets.

Why we expect these perspectives ?

TUI AG's 'All Other' segment growth of 2.1% is driven by increasing demand for travel-related services, expansion into new markets, and strategic partnerships. Additionally, the company's focus on digitalization and cost savings initiatives have contributed to the growth. Furthermore, the segment has benefited from the recovery of the global travel industry, post-pandemic.

Tui Ag Products

Product Range What is it ?
Package Holidays TUI AG offers a wide range of package holidays to various destinations worldwide, including beach holidays, city breaks, and adventure travel.
Cruises TUI AG operates a fleet of cruise ships, offering a variety of itineraries and onboard experiences.
Hotels and Resorts TUI AG owns and operates a portfolio of hotels and resorts, offering a range of accommodation options from budget-friendly to luxury.
Flights TUI AG operates a fleet of aircraft, offering scheduled and charter flights to destinations worldwide.
Travel Services TUI AG provides a range of travel services, including travel insurance, car rentals, and excursions.
Destination Services TUI AG offers a range of destination services, including airport transfers, excursions, and activities.

TUI AG's Porter Forces

TUI AG operates in a highly competitive industry, and customers have various alternatives for travel and tourism services. However, the company's strong brand recognition and diversified product offerings mitigate the threat of substitutes to some extent.

TUI AG's customers have significant bargaining power due to the availability of numerous travel and tourism service providers. The company's large customer base and high customer loyalty help to reduce this power to some extent.

TUI AG has a diversified supplier base, which reduces the bargaining power of individual suppliers. The company's large scale of operations and long-term contracts with suppliers also help to mitigate the bargaining power of suppliers.

The threat of new entrants in the travel and tourism industry is relatively low due to the high barriers to entry, including significant capital requirements and regulatory hurdles. TUI AG's established brand and extensive distribution network also make it difficult for new entrants to gain a foothold.

The travel and tourism industry is highly competitive, with numerous players competing for market share. TUI AG faces intense competition from online travel agencies, low-cost carriers, and other tour operators, which puts pressure on its pricing and profitability.

Capital Structure

Value
Debt Weight 78.82%
Debt Cost 14.73%
Equity Weight 21.18%
Equity Cost 15.48%
WACC 14.89%
Leverage 372.21%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
TRIP TripAdvisor, Inc. operates as an online travel company. It operates in two segments, Hotels, Media & Platform; and Experiences & Dining. The company operates TripAdvisor-branded websites, including tripadvisor.com in the …
EXPE Expedia Group, Inc. operates as an online travel company in the United States and internationally. The company operates through Retail, B2B, and trivago segments. Its brand portfolio include Brand Expedia, …
MMB.PA Lagardere SA engages in content publishing, production, broadcasting, and distribution businesses worldwide. It operates through two divisions: LagardΓ¨re Publishing, and LagardΓ¨re Travel Retail. The LagardΓ¨re Publishing division includes book publishing …
PNDX-B.ST Pandox AB (publ) owns, operates, and leases hotel properties. The company operates through Property Management and Operator Activities segments. As of March 11, 2022, it operated 157 hotels with approximately …
CON.DE Continental Aktiengesellschaft, a technology company, offers intelligent solutions for vehicles, machines, traffic, and transportation worldwide. It operates through four sectors: Automotive, Tires, ContiTech, and Contract Manufacturing. The company offers safety, …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
8.2$
Current Price
8.2$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Lagardere Logo
Lagardere
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

Pandox Logo
Pandox
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Continental Logo
Continental
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Expedia Logo
Expedia
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

TUI Logo
TUI
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Tripadvisor Logo
Tripadvisor
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->