The Discounted Cash Flow (DCF) valuation of TUI AG (TUI1.DE) is 10.35 EUR. With the latest stock price at 7.58 EUR, the upside of TUI AG based on DCF is 36.5%.
Based on the latest price of 7.58 EUR and our DCF valuation, TUI AG (TUI1.DE) is a buy. buying TUI1.DE stocks now will result in a potential gain of 36.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 7.07 - 15.94 | 10.35 |
| Upside | -6.7% - 110.3% | 36.5% |