The Discounted Cash Flow (DCF) valuation of Tillys Inc (TLYS) is 10.25 USD. With the latest stock price at 3.91 USD, the upside of Tillys Inc based on DCF is 162.2%.
Based on the latest price of 3.91 USD and our DCF valuation, Tillys Inc (TLYS) is a buy. buying Tillys stocks now will result in a potential gain of 162.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.0% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.60 - 16.93 | 10.25 |
| Upside | 94.3% - 333.0% | 162.2% |