Switch theme
Sign up to access all valuation multiples
TUI AG is a leisure and tourism company that operates airlines, cruises, tours, hotels, and resorts globally. The company organizes itself into six segments: Northern region, Central region, Western region, hotels and resorts, TUI Musement and cruises. Northern region principally comprises TUI's tour operators, airlines, and cruise business in the U.K., Ireland, and the Nordics. Central region includes the company's tour operators in Germany, Australia, Switzerland, and Poland, and the TUI fly airline. Western region includes TUI tour operators and airlines in Belgium and the Netherlands, and tour operators in France. The Northern, Central, and Western regions are the segments by revenue, in that order, and collectively constitute the vast majority of revenue.
1923
66.8K+
LTM Revenue $27.1B
LTM EBITDA $2.5B
$5.3B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
TUI has a last 12-month revenue (LTM) of $27.1B and a last 12-month EBITDA of $2.5B.
In the most recent fiscal year, TUI achieved revenue of $26.0B and an EBITDA of $2.5B.
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 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $27.1B | XXX | $26.0B | XXX | XXX | XXX |
| Gross Profit | $2.5B | XXX | $2.2B | XXX | XXX | XXX |
| Gross Margin | 9% | XXX | 8% | XXX | XXX | XXX |
| EBITDA | $2.5B | XXX | $2.5B | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | 10% | XXX | XXX | XXX |
| EBIT | $1.5B | XXX | $1.0B | XXX | XXX | XXX |
| EBIT Margin | 6% | XXX | 4% | XXX | XXX | XXX |
| Net Profit | $682M | XXX | $570M | XXX | XXX | XXX |
| Net Margin | 3% | XXX | 2% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, TUI's stock price is EUR 7 (or $8).
TUI has current market cap of EUR 3.8B (or $4.3B), and EV of EUR 4.7B (or $5.3B).
See TUI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $5.3B | $4.3B | XXX | XXX | XXX | XXX | $1.29 |
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 TrialAs of May 30, 2025, TUI has market cap of $4.3B and EV of $5.3B.
TUI's trades at 0.2x EV/Revenue multiple, and 2.1x EV/EBITDA.
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 6.2x.
See valuation multiples for TUI and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $4.3B | XXX | $4.3B | XXX | XXX | XXX |
| EV (current) | $5.3B | XXX | $5.3B | XXX | XXX | XXX |
| EV/Revenue | 0.2x | XXX | 0.2x | XXX | XXX | XXX |
| EV/EBITDA | 2.1x | XXX | 2.1x | XXX | XXX | XXX |
| EV/EBIT | 3.4x | XXX | 4.6x | XXX | XXX | XXX |
| EV/Gross Profit | 2.1x | XXX | n/a | XXX | XXX | XXX |
| P/E | 6.2x | XXX | 7.0x | XXX | XXX | XXX |
| EV/FCF | 8.6x | XXX | 4.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialTUI's last 12 month revenue growth is 5%
TUI's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $18K for the same period.
TUI's rule of 40 is 14% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
TUI's rule of X is 21% (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 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Growth | 5% | XXX | 8% | XXX | XXX | XXX |
| Rule of 40 | 14% | XXX | 14% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 21% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $18K | 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.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| 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 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| 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 |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was TUI founded? | TUI was founded in 1923. |
| Where is TUI headquartered? | TUI is headquartered in Germany. |
| How many employees does TUI have? | As of today, TUI has 66.8K+ 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 $4.3B |
| What is the current revenue of TUI? | TUI's last 12 months revenue is $27.1B. |
| What is the current revenue growth of TUI? | TUI revenue growth (NTM/LTM) is 5%. |
| What is the current EV/Revenue multiple of TUI? | Current revenue multiple of TUI is 0.2x. |
| 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 $2.5B. |
| 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 2.1x. |
| What is the current FCF of TUI? | TUI's last 12 months FCF is $614M. |
| What is TUI's FCF margin? | TUI's last 12 months FCF margin is 2%. |
| What is the current EV/FCF multiple of TUI? | Current FCF multiple of TUI is 8.6x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
