Last Update 14 Apr 26

Fair value Decreased 0.34%

TUI1: Reaffirmed 2026 Guidance And Stable Assumptions Will Support Future Re Rating

The analyst price target for TUI has been trimmed slightly to about €11.39 from €11.43, with analysts pointing to modest adjustments in the discount rate, revenue growth, profit margin and future P/E assumptions to support the change.

Analyst Commentary

Recent research around TUI has focused on how small changes to key valuation inputs feed through to target prices, rather than on any sweeping shift in the underlying story.

Bullish analysts and more cautious voices are both reacting to the same set of inputs, such as discount rates, revenue expectations, margin assumptions and target P/E multiples, but are drawing different conclusions about how comfortable they are with the current risk and reward trade off.

Bullish Takeaways

The recent €0.90 uplift in one target price suggests some bullish analysts see room for upside in TUI’s equity value, even after revisiting their models.
Supportive views typically hinge on TUI’s ability to execute on revenue and profit plans closely enough to justify current and slightly higher P/E assumptions.
These analysts appear comfortable that modest adjustments to discount rates and earnings trajectories still leave the valuation within what they view as an attractive range.
The fact that the headline target has only shifted marginally around €11.39 signals that, for more positive analysts, the core thesis on TUI’s long term earnings power is largely intact.

Bearish Takeaways

Bearish analysts are using the same inputs, such as discount rate and margin assumptions, to argue that the risk profile around execution justifies some restraint on target prices.
For these readers of the stock, even small tweaks to cash flow or profitability expectations are enough to keep valuation work anchored close to the current range rather than materially higher.
The limited change in the consensus target can also be read as a sign that some analysts see little room for multiple expansion until there is clearer evidence on revenue resilience and margin stability.
Overall, more cautious views frame TUI as a name where investors may want to watch delivery against forecasts closely, since modest shortfalls could have a measurable impact on valuation models.

What's in the News

TUI reaffirmed earnings guidance for fiscal 2026, with revenue guidance indicating an increase of 2% to 4% versus fiscal 2025 revenue of €24,179 million (company guidance).
Reaffirmed guidance signals that management is keeping its existing revenue targets in place for 2026 rather than updating them at this stage (company guidance).
For you as an investor, the reiterated 2026 revenue range sets a reference point to compare against future quarterly updates and any changes in analyst models or price targets (company guidance).

Valuation Changes

Fair Value: The consensus fair value moved slightly from €11.43 to about €11.39 per share, a small trim of around 0.3%.
Discount Rate: The discount rate edged higher from 9.59% to about 9.60%, a very small adjustment that still affects the present value of future cash flows in the models.
Revenue Growth: Forecast revenue growth assumptions are almost unchanged, shifting marginally from 2.63% to about 2.63% in the updated models.
Net Profit Margin: Profit margin assumptions moved slightly higher from 3.64% to about 3.65%, indicating a modestly stronger earnings profile in the modelling inputs.
Future P/E: The future P/E multiple used in the models moved from 6.54x to about 6.51x, a small reduction that softens the valuation placed on future earnings.

0 views

Key Takeaways

Vertical integration and digital investments are boosting occupancy, direct bookings, margin improvements, and efficiency through cross-selling and standardized platforms.
Geographic expansion, diversified offerings, and sustainability initiatives position TUI to capture new demand, support growth, and enhance resilience against regulatory changes.
Margin pressures from competition, shifting consumer preferences, and macro risks are compounded by costly transformation efforts and escalating sustainability-driven operating costs.

Catalysts

About TUI

Provides tourism services worldwide.What are the underlying business or industry changes driving this perspective?

TUI is leveraging its vertical integration across airlines, hotels, cruises, and ground experiences-resulting in higher occupancy rates, increased daily rates, full cruise ship utilization, and the cross-selling of high-margin, differentiated products. This integrated model positions TUI to drive earnings and margin improvements, especially as more of its portfolio shifts to exclusive and unique offerings.
The company's investments in digital platforms, dynamic packaging, and mobile apps (with app sales growing 40%) are increasing the share of direct bookings, reducing distribution costs, and enabling data-driven personalized offers. The rollout of standardized global IT platforms and growing dynamic product content are expected to lift net margins and reduce the cost base in future periods.
TUI's geographic and product expansion-including growth in new source markets (Spain, Italy, Eastern Europe, Americas), the launch of city trips and tours products, and continued hotel and cruise capacity additions-directly addresses rising demand from emerging middle classes and the aging population prioritizing travel experiences. This is set to drive long-term revenue growth.
Adoption of sustainable travel initiatives (e.g., hydrogen-powered ground equipment, adoption of e-LNG for cruises) and a clear business case for sustainability position TUI to capture environmentally conscious travelers and comply with tightening regulations. This will support resilient demand and protect margins from potential regulatory shocks.
The ongoing transformation of the Markets + Airline segment, including a shift toward differentiated products and dynamic packaging, and restructuring underperforming regions (Belgium, Holland), is not yet fully reflected in current financials. Management anticipates these changes, along with productivity gains from airline integration and product innovation, will drive material improvement in segment margins and overall group EBIT in the next 1-2 years.

TUI Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?

Analysts are assuming TUI's revenue will grow by 2.6% annually over the next 3 years.
Analysts assume that profit margins will increase from 2.8% today to 3.6% in 3 years time.
Analysts expect earnings to reach €953.5 million (and earnings per share of €1.69) by about April 2029, up from €677.7 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting €1.1 billion in earnings, and the most bearish expecting €761.9 million.
In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 6.5x on those 2029 earnings, up from 5.4x today. This future PE is lower than the current PE for the GB Hospitality industry at 24.9x.
Analysts expect the number of shares outstanding to decline by 5.04% per year for the next 3 years.
To value all of this in today's terms, we will use a discount rate of 9.6%, as per the Simply Wall St company report.

Risks

What could happen that would invalidate this narrative?

TUI's traditional packaged holiday and airline business faces increasing competition from low-cost carriers and online travel agents (OTAs), which erodes pricing power and places sustained downward pressure on the margins and market share of its core Markets + Airline division-evident in current margin softness and challenged EBIT growth in this segment.
There are persistent risks related to demographic and consumer preference shifts, notably in Germany and Western Europe, where aging populations, weaker economic sentiment, and risk aversion could lead to declining travel demand and shorter vacation periods, negatively impacting revenue growth and occupancy rates over the long term.
TUI's high exposure to geopolitical risk-exemplified by the Middle East conflict and Europe's heatwaves-can create booking volatility, particularly in key markets that contribute significantly to revenue, and such vulnerability to shocks can undermine long-term revenue predictability and stability.
The company remains in a phase of significant transformation, incurring substantial costs to restructure Markets + Airline and shift toward more differentiated and dynamic products; as admitted by management, the financial benefits are not yet materialized while transformation costs continue to be a near-term headwind for EBIT and net margins.
Sustainability and regulatory risks-such as the need for continued investment to decarbonize aviation and cruise operations and the potential for increased carbon taxation-may raise operating costs and reduce demand for air travel, with medium
to long-term effects on TUI's cost base, competitiveness, and margins.

Valuation

How have all the factors above been brought together to estimate a fair value?

The analysts have a consensus price target of €11.39 for TUI based on their expectations of its future earnings growth, profit margins and other risk factors.
However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of €16.0, and the most bearish reporting a price target of just €8.2.
In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be €26.1 billion, earnings will come to €953.5 million, and it would be trading on a PE ratio of 6.5x, assuming you use a discount rate of 9.6%.
Given the current share price of €7.15, the analyst price target of €11.39 is 37.2% higher.
We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on TUI?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Vertical Integration And Digital Expansion Will Create Unique Travel Experiences