The Discounted Cash Flow (DCF) valuation of Tillys Inc (TLYS) is 6.56 USD. With the latest stock price at 5.49 USD, the upside of Tillys Inc based on DCF is 19.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.5% | 5.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.94 - 22.61 | 6.56 |
| Upside | -28.2% - 311.8% | 19.4% |