TUI1.DE
TUI AG
Price:  
7.36 
EUR
Volume:  
2,493,851.00
Germany | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TUI1.DE WACC - Weighted Average Cost of Capital

The WACC of TUI AG (TUI1.DE) is 7.8%.

The Cost of Equity of TUI AG (TUI1.DE) is 10.70%.
The Cost of Debt of TUI AG (TUI1.DE) is 6.50%.

Range Selected
Cost of equity 8.10% - 13.30% 10.70%
Tax rate 11.20% - 17.50% 14.35%
Cost of debt 5.90% - 7.10% 6.50%
WACC 6.5% - 9.1% 7.8%
WACC

TUI1.DE WACC calculation

Category Low High
Long-term bond rate 2.8% 3.3%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.04 1.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 13.30%
Tax rate 11.20% 17.50%
Debt/Equity ratio 1.3 1.3
Cost of debt 5.90% 7.10%
After-tax WACC 6.5% 9.1%
Selected WACC 7.8%

TUI1.DE's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for TUI1.DE:

cost_of_equity (10.70%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (1.04) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.