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 $25.8B
LTM EBITDA $2.4B
$4.6B
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 of $25.8B and a last 12-month EBITDA of $2.4B.
In the most recent fiscal year, TUI achieved revenue of $24.9B and an EBITDA of $2.4B.
TUI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See TUI valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $22.2B | $24.9B | XXX | XXX | XXX |
| Gross Profit | $1.0B | $1.7B | XXX | XXX | XXX |
| Gross Margin | 5% | 7% | XXX | XXX | XXX |
| EBITDA | $2.1B | $2.4B | XXX | XXX | XXX |
| EBITDA Margin | 9% | 10% | XXX | XXX | XXX |
| Net Profit | -$298M | $328M | XXX | XXX | XXX |
| Net Margin | -1% | 1% | XXX | XXX | XXX |
| Net Debt | $338M | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, TUI's stock price is EUR 6 (or $7).
TUI has current market cap of EUR 3.1B (or $3.3B), and EV of EUR 4.2B (or $4.6B).
See TUI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $4.6B | $3.3B | XXX | XXX | XXX | XXX | $1.19 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, TUI has market cap of $3.3B and EV of $4.6B.
TUI's trades at 0.2x LTM EV/Revenue multiple, and 1.9x LTM EBITDA.
Analysts estimate TUI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for TUI and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $4.6B | XXX | XXX | XXX |
| EV/Revenue | 0.2x | XXX | XXX | XXX |
| EV/EBITDA | 1.9x | XXX | XXX | XXX |
| P/E | 5.6x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 4.2x | 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.
Sign UpTUI's NTM/LTM revenue growth is 5%
TUI's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $17K for the same period.
Over next 12 months, TUI's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate TUI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for TUI and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 12% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 16% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 15% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $17K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 5% | XXX | 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.
Sign Up| 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 $3.3B |
| What is the current revenue of TUI? | TUI's last 12-month revenue is $25.8B. |
| What is the current EBITDA of TUI? | TUI's last 12-month EBITDA is $2.4B. |
| What is the current EV/Revenue multiple of TUI? | Current revenue multiple of TUI is 0.2x. |
| What is the current EV/EBITDA multiple of TUI? | Current EBITDA multiple of TUI is 1.9x. |
| What is the current revenue growth of TUI? | TUI revenue growth between 2023 and 2024 was 12%. |
| Is TUI profitable? | Yes, TUI is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
