US · TOUR
Tuniu Corporation
- Sector
- Consumer Cyclical · Travel Services
- Headquarters
- Nanjing 210042
- Website
- tuniu.com
Price · as of 2024-12-31
$7.11
Market cap 26.69M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.90 | -87.34% |
| Intrinsic Value(DCF) | $27.97 | +293.39% |
| Graham-Dodd Method(GD) | $5.00 | -29.68% |
| Graham Formula(GF) | $6.30 | -11.39% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $12.23 | $511.05 | $39,337.31 | $0.00 | $0.00 |
| 2015 | $9.09 | $4.08 | $368,333.97 | $0.00 | $0.00 |
| 2016 | $8.22 | $3.29 | $13,082.84 | $0.00 | $0.00 |
| 2017 | $7.48 | $6.62 | $2.35 | $0.00 | $58.10 |
| 2018 | $5.05 | $7.35 | $1.20 | $2.50 | $0.00 |
| 2019 | $1.45 | $3.42 | $0.78 | $0.00 | $0.00 |
| 2020 | $3.71 | $2.06 | $0.00 | $0.00 | $101.90 |
| 2021 | $0.87 | $2.97 | $0.92 | $0.50 | $0.00 |
| 2022 | $1.57 | $3.45 | $0.79 | $0.00 | $10.20 |
| 2023 | $0.64 | $6.25 | $17.72 | $0.60 | $0.00 |
| 2024 | $1.11 | $6.36 | $205.99 | $5.00 | $6.30 |
AI valuation
Our deep-learning model estimates Tuniu Corporation's (TOUR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.90
- Current price
- $7.11
- AI upside
- -87.34%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$27.97
+293.39% upside
Graham-Dodd
$5.00
-29.68% upside
Graham Formula
$6.30
-11.39% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TOUR | Tuniu Corporation | $7.11 | 26.69M | -11% | +293% | -30% | -11% | 3.87 | 0.30 | 0.63 | -7.03 | — | 0.33 | 69.71% | 12.32% | 15.03% | 7.93% | 44.70% | 4.33% | 0.00 | 19.05 | 1.35 | 1.14 | -5.68 | -33704.00% | 1640.00% | -6213.00% | 26.10% | 0.11 | 60.28% | 0.00% | 0.00% | 106.62% | -9.00 | -6.74 | -1.11 | -5.11 |
| CDRO | Codere Online Luxembourg,… | $8.10 | 369.69M | +864% | +724% | -86% | -62% | 54.98 | 12.27 | 1.47 | 52.33 | — | 12.27 | 96.15% | 2.16% | 1.95% | 23.76% | -12.66% | 7.24% | 0.22 | — | 1.40 | 1.35 | -7.40 | -24981.00% | 2416.00% | -13118.00% | 1.25% | 0.09 | -14.81% | 0.00% | 0.00% | 0.00% | 57.01 | 66.97 | 1.23 | 3.94 |
| FAT | FAT Brands Inc. | $0.28 | 5.19M | +8,004% | +4,700% | — | — | -0.33 | -0.14 | 0.11 | -118.07 | -0.34 | -0.05 | 25.38% | -8.81% | -32.03% | 53.36% | -4.94% | -14.18% | -3.24 | -0.38 | 0.30 | 0.14 | -113.18 | 9829.00% | 2335.00% | 3841.00% | -126.04% | -0.19 | -7.58% | 27.63% | -9.10% | 27.63% | -28.99 | -19.15 | 2.55 | -0.35 |
| ISPO | Inspirato Incorporated | $4.26 | 53.54M | +4,570% | -61% | — | +33% | -2.80 | -0.19 | 0.09 | 3.45 | — | -0.16 | 42.60% | 7.95% | -1.93% | 11.00% | 16.46% | -2.91% | -1.59 | 10.59 | 0.28 | 0.13 | 3.04 | -9406.00% | -1496.00% | -6656.00% | -86.17% | -0.07 | -15.72% | 0.00% | 0.00% | 251.13% | 9.39 | -9.83 | 0.75 | -0.83 |
| LESL | Leslie's, Inc. | $1.10 | 10.25M | +18,726% | -13% | — | — | -0.09 | -0.05 | 0.02 | -7.11 | -0.01 | -0.04 | 35.40% | 1.12% | -19.08% | 81.00% | 2.14% | -26.45% | -2.48 | 0.22 | 1.57 | 0.42 | -6.95 | 88115.00% | -663.00% | -12768.00% | -75.08% | 0.04 | -2.56% | 0.00% | 0.00% | 0.00% | 69.41 | -58.17 | 0.78 | 0.96 |
| LITB | LightInTheBox Holding Co.… | $2.64 | 24.13M | +1,517% | -84% | — | +398% | -3.81 | -0.72 | 0.04 | -3.20 | -5.89 | -0.22 | 60.13% | -0.87% | -0.97% | 23.10% | 4.88% | -2.54% | -0.72 | — | 0.35 | 0.24 | 25.55 | 6471.00% | -5944.00% | 13069.00% | -531.49% | -0.62 | 112.77% | 0.00% | 0.00% | 13.03% | -0.48 | -0.02 | 0.00 | -2.52 |
| NTRP | NextTrip, Inc. | $2.87 | 21.07M | — | +29,386% | — | — | -0.90 | 1.24 | 18.22 | -0.98 | — | 2.24 | 0.66% | -1478.48% | -2018.28% | — | — | — | 0.08 | -12.59 | 0.96 | 0.42 | 0.06 | — | — | — | -61.48% | -1.98 | — | 0.00% | 0.00% | 0.00% | -1.17 | -1.54 | 17.23 | -5.13 |
| RAVE | RAVE Restaurant Group, In… | $2.95 | 41.92M | +786% | -20% | -35% | -55% | 18.35 | 3.50 | 4.12 | 10.60 | 155.99 | 3.55 | 71.78% | 27.13% | 22.44% | 20.12% | 45.67% | 16.69% | 0.04 | -9.23 | 6.61 | 6.38 | -0.60 | 1176.00% | -91.00% | 2534.00% | 6.73% | 1.95 | 62.56% | 0.00% | 0.00% | 3.14% | 12.33 | 12.06 | 3.35 | 15.11 |
| TBHC | The Brand House Collectiv… | $1.08 | 24.26M | +494% | -56% | — | — | -0.67 | -0.82 | 0.04 | -28.84 | — | -0.82 | 27.64% | -3.18% | -5.24% | 291.10% | -8.16% | -9.39% | -10.18 | -2.36 | 0.60 | 0.04 | -26.65 | -1806.00% | -583.00% | 1239.00% | -139.16% | -0.13 | -12.59% | 0.00% | 0.00% | 0.00% | -14.63 | -9.49 | 0.47 | 0.23 |
| WPRT | Westport Fuel Systems Inc… | $1.98 | 34.38M | +5,527% | -23% | -27% | -82% | -3.03 | 0.48 | 0.22 | -15.11 | — | 0.51 | 19.05% | -8.16% | -7.22% | -14.68% | -14.46% | -6.75% | 0.39 | -8.82 | 1.55 | 1.01 | -2.88 | -5695.00% | -889.00% | -6615.00% | -14.73% | 0.07 | -5.71% | 0.00% | 0.00% | 18.96% | -3.31 | -8.39 | 0.27 | -4.00 |
About Tuniu Corporation
Tuniu Corporation operates as an online leisure travel company in China. The company offers various packaged tours, including organized and self-guided tours; and other travel-related services, such as tourist attraction tickets, visa application services, accommodation reservation, financial services, and hotel booking services, as well as air, train, and bus ticketing for leisure travelers. It also provides car rental and insurance services, as well as advertising services to tourism boards and bureaus. The company offers its products and services through various online and offline channels comprising tuniu.com website; mobile platform; a call center in Nanjing; and other offline retail stores in China. Tuniu Corporation was founded in 2006 and is headquartered in Nanjing, the People's Republic of China.
- CEO
- Dunde Yu
- Employees
- 983
- Beta
- 0.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.97 ÷ $7.11) − 1 = +293.39% (DCF, example).