TUI - Public Comps and Valuation Multiples

TUI Overview

About TUI

TUI AG provides integrated leisure travel services, including flights, hotels, cruises, and tour operations. The company offers tourism services, covering the entire customer experience from trip planning and booking to flights, transfers, and accommodations, including stays in hotels or on cruise ships. Its segments include The Hotels & Resorts, The Cruises, The TUI Musement, Markets + Airline, and Holiday Experiences segment, which comprises The Northern Region, The Central Region, and The Western Region. The majority of revenue is derived from the Hotels & Resorts segment, which is a diversified portfolio of the company's hotel brands and hotel companies.

Founded

1968

HQ

Employees

66.9K+

Website

tuigroup.com

Sectors

Travel Services
Service Providers

Financials

LTM Revenue $29.0B

LTM EBITDA $2.7B

EV

$7.5B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

TUI Financials

As of January 2026, TUI reported last 12-month revenue of $29.0B and EBITDA of $2.7B.

In the same period, TUI generated $2.4B in LTM gross profit and $797M in net income.

See TUI valuation multiples based on analyst estimates

TUI P&L

In the most recent fiscal year, TUI reported revenue of $28.8B and EBITDA of $2.8B.

TUI expects next 12-month revenue of XXX and NTM EBITDA of XXX

See TUI valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue	$29.0B	XXX	$28.8B	XXX	XXX	XXX
Gross Profit	$2.4B	XXX	$2.4B	XXX	XXX	XXX
Gross Margin	8%	XXX	8%	XXX	XXX	XXX
EBITDA	$2.7B	XXX	$2.8B	XXX	XXX	XXX
EBITDA Margin	9%	XXX	10%	XXX	XXX	XXX
EBIT	$1.7B	XXX	$1.1B	XXX	XXX	XXX
EBIT Margin	6%	XXX	4%	XXX	XXX	XXX
Net Profit	$797M	XXX	$757M	XXX	XXX	XXX
Net Margin	3%	XXX	3%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for TUI including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $29.0B. EBITDA for the last twelve months was $2.7B. In the most recent fiscal year, TUI achieved $28.8B in revenue and $2.8B in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2026)	Next Fiscal Year (2027)	Two Years Forward (2028)
Total Revenue	$29.0B	Analyst estimates available to subscribers	$28.8B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$2.4B	Analyst estimates available to subscribers	$2.4B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	8.3% gross margin	Analyst estimates available to subscribers	8.3% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$2.7B	Analyst estimates available to subscribers	$2.8B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	9.5% EBITDA margin	Analyst estimates available to subscribers	9.7% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$1.7B	Analyst estimates available to subscribers	$1.1B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	5.9% EBIT margin	Analyst estimates available to subscribers	3.7% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$797M	Analyst estimates available to subscribers	$757M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	2.8% net profit margin	Analyst estimates available to subscribers	2.6% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for TUI

This financial data table provides comprehensive performance metrics for TUI, a company based in Germany. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

TUI generated $29.0B in revenue over the last twelve months.
The company achieved $2.7B in EBITDA over the last twelve months.
Gross profit for the last twelve months was $2.4B.
Net income over the last twelve months reached $797M.

Fiscal Year Performance

In the most recent fiscal year, TUI reported $28.8B in total revenue.
Fiscal year EBITDA was $2.8B.
The company maintained a gross profit margin of 8.3% in the most recent fiscal year.
EBITDA margin for the fiscal year was 9.7%.
Net profit margin reached 2.6% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for TUI. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

TUI Stock Performance

TUI has current market cap of EUR 4.3B (or $5.1B), and EV of EUR 6.3B (or $7.5B).

Market Cap Evolution

TUI Stock Data

As of February 16, 2026, TUI's stock price is EUR 8 (or $10).

See TUI trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$7.5B	$5.1B	XXX	XXX	XXX	XXX	$1.61

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

TUI Valuation Multiples

TUI's trades at 0.3x EV/Revenue multiple, and 2.7x EV/EBITDA.

See valuation multiples for TUI and 15K+ public comps

TUI Financial Valuation Multiples

As of February 16, 2026, TUI has market cap of $5.1B and EV of $7.5B.

Equity research analysts estimate TUI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

TUI has a P/E ratio of 6.4x.

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Market cap (current)	$5.1B	XXX	$5.1B	XXX	XXX	XXX
EV (current)	$7.5B	XXX	$7.5B	XXX	XXX	XXX
EV/Revenue	0.3x	XXX	0.3x	XXX	XXX	XXX
EV/EBITDA	2.7x	XXX	2.7x	XXX	XXX	XXX
EV/EBIT	4.4x	XXX	6.0x	XXX	XXX	XXX
EV/Gross Profit	3.1x	XXX	n/a	XXX	XXX	XXX
P/E	6.4x	XXX	6.4x	XXX	XXX	XXX
EV/FCF	10.2x	XXX	5.7x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get TUI Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

TUI Margins & Growth Rates

TUI's last 12 month revenue growth is 3%

TUI's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $20K for the same period.

TUI's rule of 40 is 12% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

TUI's rule of X is 16% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for TUI and other 15K+ public comps

TUI Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue Growth	3%	XXX	3%	XXX	XXX	XXX
EBITDA Margin	9%	XXX	10%	XXX	XXX	XXX
EBITDA Growth	6%	XXX	4%	XXX	XXX	XXX
Rule of 40	12%	XXX	12%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	16%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$20K	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	5%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial

TUI Public Comps

See public comps and valuation multiples for Travel Services comps

	EV/Revenue			EV/EBITDA
	2025E	2026E	2027E	2025E	2026E	2027E
Corporate Travel Management	XXX	XXX	XXX	XXX	XXX	XXX
Flight Centre	XXX	XXX	XXX	XXX	XXX	XXX
Helloworld Travel	XXX	XXX	XXX	XXX	XXX	XXX
Web Travel Group	XXX	XXX	XXX	XXX	XXX	XXX
EaseMyTrip	XXX	XXX	XXX	XXX	XXX	XXX
XXXXXXXX	XXX	XXX	XXX	XXX	XXX	XXX
XXXXXXXX	XXX	XXX	XXX	XXX	XXX	XXX

Valuation data powered by FactSet, Inc.

TUI M&A and Investment Activity

TUI acquired XXX companies to date.

Last acquisition by TUI was XXXXXXXX, XXXXX XXXXX XXXXXX . TUI acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).

See M&A valuation multiples

Latest Acquisitions by TUI

Acquired Company	EV	EV/Revenue	EV/EBITDA
XXXXXXXXX	XXX	XXX	XXX
XXXXXXXXX	XXX	XXX	XXX
XXXXXXXXX	XXX	XXX	XXX
XXXXXXXXX	XXX	XXX	XXX
XXXXXXXXX	XXX	XXX	XXX

Get Verified M&A Valuation Multiples

Start Free Trial

About TUI

When was TUI founded?	TUI was founded in 1968.
Where is TUI headquartered?	TUI is headquartered in Germany.
How many employees does TUI have?	As of today, TUI has 66.9K+ employees.
Is TUI publicy listed?	Yes, TUI is a public company listed on ETR.
What is the stock symbol of TUI?	TUI trades under TUI1 ticker.
When did TUI go public?	TUI went public in 1959.
Who are competitors of TUI?	Similar companies to TUI include e.g. Corporate Travel Management, Flight Centre, Helloworld Travel, Web Travel Group.
What is the current market cap of TUI?	TUI's current market cap is $5.1B
What is the current revenue of TUI?	TUI's last 12 months revenue is $29.0B.
What is the current revenue growth of TUI?	TUI revenue growth (NTM/LTM) is 3%.
What is the current EV/Revenue multiple of TUI?	Current revenue multiple of TUI is 0.3x.
Is TUI profitable?	Yes, TUI is EBITDA-positive (as of the last 12 months).
What is the current EBITDA of TUI?	TUI's last 12 months EBITDA is $2.7B.
What is TUI's EBITDA margin?	TUI's last 12 months EBITDA margin is 9%.
What is the current EV/EBITDA multiple of TUI?	Current EBITDA multiple of TUI is 2.7x.
What is the current FCF of TUI?	TUI's last 12 months FCF is $737M.
What is TUI's FCF margin?	TUI's last 12 months FCF margin is 3%.
What is the current EV/FCF multiple of TUI?	Current FCF multiple of TUI is 10.2x.

TUI Valuation Multiples

Discover revenue and EBITDA valuation multiples for TUI and similar public comparables like Web Travel Group, EaseMyTrip, and Helloworld Travel.

TUI Overview

About TUI

Founded

HQ

Employees

Website

Sectors

Financials

EV

Valuation Multiples

Valuation Multiples for 15K+ Public Comps

TUI Financials

TUI P&L

Financial Performance Summary for TUI

Recent Performance Highlights

Fiscal Year Performance

TUI Stock Performance

Market Cap Evolution

TUI Stock Data

Benchmark Trading Valuation Multiples by Industry

TUI Valuation Multiples

EV/Revenue (LTM) Evolution

TUI Financial Valuation Multiples

Get TUI Valuation Multiples

TUI Margins & Growth Rates

TUI Operational Valuation Multiples

Valuation Multiples Across 220+ Verticals

TUI Public Comps

TUI M&A and Investment Activity

Latest Acquisitions by TUI

Get Verified M&A Valuation Multiples

About TUI

Join Now Or Talk To Us

Join Our Newsletter