The Discounted Cash Flow (DCF) valuation of Tilray Inc (TLRY) is (3.43) USD. With the latest stock price at 0.59 USD, the upside of Tilray Inc based on DCF is -678.5%.
Based on the latest price of 0.59 USD and our DCF valuation, Tilray Inc (TLRY) is a sell. selling TLRY stocks now will result in a potential gain of 678.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8.36) - (2.26) | (3.43) |
| Upside | -1508.4% - -481.4% | -678.5% |