Tuniu Corp valuation and forecast
Explore the models for Tuniu Corp, adjust their assumptions and compare your own valuation with the platform's.
Stock price today
Loading chart…
Third-party market data · may be delayed
Fair value per share
Under review: share count (109m) is 10x the market-data count (11m).
Price vs value
Under review: share count (109m) is 10x the market-data count (11m). We'll show the comparison once resolved.
Analyst recommendations
Monthly trend
- Nov 20261
Counts of recommendations published by analysts covering Tuniu Corp, by month. Source: Aggregated broker recommendations (third-party data). Aggregated counts only: we do not reproduce any firm's recommendation or price target, and these are not Fundamentalytics ratings.
Price history
Loading chart…
Third-party market data · may be delayed
The assumptions
- Free cash flow (TTM, FY2025 Q4)
- -$16.2M
- Less stock-based pay
- $779,919
- Cash flow we value
- $8.9M
- Growth, years 1–5 (base)
- %
- Then fading to
- 2.5%
- Discount rate
- 8.5%
- Net cash added
- $152M
- Diluted shares
- 109M
What would move the value
- Growth 5 points lower
- —
- Growth 5 points higher
- —
- Free-cash-flow margin 1 point lower
- —
- Discount rate 1 point higher
- —
Change in our model value when one input moves, all else equal.
TOUR valuation questions
- How does Fundamentalytics value Tuniu Corp?
- We use the models that fit Tuniu Corp's business and available financial data: cash-flow model (dcf). Each model has its own assumptions and data requirements. The calculator explains which models are available and lets you adjust their inputs.
Data: SEC EDGAR filings, retrieved Invalid Date. Method: how we value companies. Disclosures: research and recommendations disclosure. Back to Tuniu Corp.