As of 2026-03-22, the Intrinsic Value of Tillys Inc (TLYS) is 27.77 USD. This Tillys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.69 USD, the upside of Tillys Inc is 652.50%.
The range of the Intrinsic Value is 19.12 - 56.67 USD
Based on its market price of 3.69 USD and our intrinsic valuation, Tillys Inc (TLYS) is undervalued by 652.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.12 - 56.67 | 27.77 | 652.5% |
| DCF (Growth 10y) | 28.85 - 82.62 | 41.27 | 1018.3% |
| DCF (EBITDA 5y) | 8.26 - 12.78 | 9.33 | 152.7% |
| DCF (EBITDA 10y) | 13.26 - 19.05 | 14.70 | 298.3% |
| Fair Value | -35.46 - -35.46 | -35.46 | -1,060.90% |
| P/E | (11.91) - (14.32) | (13.51) | -466.1% |
| EV/EBITDA | 2.36 - 3.80 | 2.90 | -21.3% |
| EPV | (24.23) - (28.04) | (26.14) | -808.3% |
| DDM - Stable | (16.48) - (60.60) | (38.54) | -1144.5% |
| DDM - Multi | 9.94 - 28.74 | 14.81 | 301.4% |
| Market Cap (mil) | 45.41 |
| Beta | 0.15 |
| Outstanding shares (mil) | 12.31 |
| Enterprise Value (mil) | -0.91 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.07% |
| Cost of Debt | 5.00% |
| WACC | 5.50% |