The Discounted Cash Flow (DCF) valuation of Tilray Inc (TLRY) is (4.06) USD. With the latest stock price at 0.50 USD, the upside of Tilray Inc based on DCF is -919.2%.
Based on the latest price of 0.50 USD and our DCF valuation, Tilray Inc (TLRY) is a sell. selling TLRY stocks now will result in a potential gain of 919.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.6% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (9.69) - (2.67) | (4.06) |
| Upside | -2057.8% - -640.3% | -919.2% |