載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
ACX
25.1%
Q1D
3.4%
POH1
2.3%
HK
前往
快閃促銷
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
TUI AG
OTCPK:TUIFF
德國 / 非必需消費品 / 酒店、餐廳和休閒
加入觀察名單
貨幣
$
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
8.44
USD
公允價值
10.54
USD
Metrics
Range
Conclusion
Selected LTM P/E Multiple
7.3x - 8.0x
7.7x
Selected Fwd P/E Multiple
7.3x - 8.1x
7.7x
Fair Value
$10.01 - $11.07
$10.54
Upside
18.6% - 31.1%
24.9%
Benchmarks
-
Full Ticker
Meliá Hotels International, S.A.
-
DB:MEL
HBX Group International plc
-
MUN:Q1D
Accor SA
-
XTRA:ACR
Expedia Group, Inc.
-
DB:E3X1
Dalata Hotel Group plc
-
DB:DHG
TUI AG
-
OTCPK:TUIF.F
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
8.44
USD
公允價值
10.54
USD
看漲
24.9%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
MEL
Q1D
ACR
E3X1
DHG
TUIF.F
DB:MEL
MUN:Q1D
XTRA:ACR
DB:E3X1
DB:DHG
OTCPK:TUIF.F
Historical Net Income Growth
5Y CAGR
4.5%
NM-
7.3%
16.9%
0.1%
4.0%
3Y CAGR
NM-
NM-
NM-
NM-
NM-
NM-
Latest Twelve Months
11.2%
68.0%
-0.5%
44.9%
-12.7%
23.9%
Historical Net Income Profit Margin
5 Year Average Margin
-25.0%
-19.7%
-15.1%
-5.4%
-4.6%
-27.2%
Prior Fiscal Year
6.1%
-11.4%
11.4%
6.2%
14.8%
1.5%
Latest Fiscal Year
7.0%
-3.5%
10.3%
9.0%
12.1%
2.2%
Latest Twelve Months
6.9%
-3.5%
10.3%
8.5%
12.1%
2.3%
Current Trading Multiples
EV / LTM EBITDA
10.7x
13.1x
12.7x
11.3x
10.7x
5.7x
Price / LTM Sales
0.7x
3.5x
2.0x
1.6x
1.7x
0.2x
LTM P/E Ratio
10.2x
-101.5x
19.6x
18.4x
14.3x
7.0x
Low
Mid
High
Benchmark LTM P/E Ratio
-101.5x
14.3x
19.6x
Historical LTM P/E Ratio
-1.9x
-1.2x
13.1x
Selected P/E Multiple
7.3x
7.7x
8.0x
(x) LTM Net Income
544
544
544
(=) Equity Value
3,960
4,169
4,377
(/) Shares Outstanding
507.4
507.4
507.4
Implied Value Range
7.80
8.22
8.63
FX Rate: EUR/USD
0.9
0.9
0.9
Market Price
Implied Value Range (Trading Cur)
8.73
9.19
9.65
8.44
Upside / (Downside)
3.5%
8.9%
14.4%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
MEL
Q1D
ACR
E3X1
DHG
TUIF.F
Value of Common Equity
1,454
2,356
11,453
21,046
1,145
3,827
(/) Shares Outstanding
220.2
247.2
240.6
127.1
211.3
507.4
Implied Stock Price
6.61
9.53
47.60
165.56
5.42
7.54
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.12
1.00
0.89
Implied Stock Price (Trading Cur)
6.61
9.53
47.60
147.94
5.42
8.44
Trading Currency
EUR
EUR
EUR
EUR
EUR
USD
FX Rate to Reporting Currency
1.00
1.00
1.00
1.12
1.00
0.89
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी