DCF Value

The DCF Value for TUI AG (TUI1) under the Base Case is 9.718 EUR. Compared with the current market price of 7.338 EUR, the stock appears Undervalued by 24% .

Key assumptions
TUI1 DCF Value
Base Case
9.718
Undervaluation 24%
DCF Value
Price €7.338
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett