As of 2025-12-16, the Fair Value of Tilray Inc (TLRY) is -155.80 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 10.93 USD, the upside of Tilray Inc is -1,525.43%.
With the market price of 10.93 USD and our fair value calculation, Tilray Inc (TLRY) is not a good investment. Investing in TLRY stocks now will result in a potential loss of 1,525.43%.
Note: valuation result may not be accurate due to the company's negative EPS.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2021-05-31 | 2022-05-31 | 2023-05-31 | 2024-05-31 | 2025-05-31 | 5Y Avg | |
| Net income | -367.42 | -476.80 | -1,452.66 | -244.98 | -2,186.74 | -945.72 |
| YoY growth | -35.54% | -29.77% | -204.67% | 83.14% | -792.62% | -195.89% |
| Market Cap (mil) | 753.42 |
| P/E | |
| Forward P/E |
| EPS | -31.16 |
| Avg earnings growth rate | -195.89% |
| TTM earnings | -2,147.90 |