As of 2023-12-02, the Intrinsic Value of Tillys Inc (TLYS) is
33.19 USD. This Tillys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.16 USD, the upside of Tillys Inc is
306.80%.
The range of the Intrinsic Value is 24.79 - 52.85 USD
33.19 USD
Intrinsic Value
Tillys Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.79 - 52.85 |
33.19 |
306.8% |
| DCF (Growth 10y) |
34.53 - 70.55 |
45.36 |
455.8% |
| DCF (EBITDA 5y) |
14.47 - 25.82 |
19.03 |
133.3% |
| DCF (EBITDA 10y) |
21.20 - 34.45 |
26.49 |
224.7% |
| P/E |
(2.03) - 4.25 |
0.95 |
-88.3% |
| EV/EBITDA |
2.21 - 7.94 |
4.98 |
-39.0% |
| EPV |
16.38 - 18.97 |
17.67 |
116.6% |
| DDM - Multi |
14.18 - 29.09 |
19.06 |
133.6% |
Tillys Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
244.47 |
| Beta |
1.06 |
| Outstanding shares (mil) |
29.96 |
| Enterprise Value (mil) |
189.87 |
| Market risk premium |
5.00% |
| Cost of Equity |
7.60% |
| Cost of Debt |
5.00% |
| WACC |
5.63% |