
Tilray Brands Inc
NASDAQ:TLRY

Intrinsic Value
The intrinsic value of one
TLRY
stock under the Base Case scenario is
1.3754
USD.
Compared to the current market price of 0.4551 USD,
Tilray Brands Inc
is
Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tilray Brands Inc
Fundamental Analysis
Want a deep‑dive on Tilray Brands Inc?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Tilray Brands Inc
Balance Sheet Decomposition
Tilray Brands Inc
Current Assets | 686.3m |
Cash & Short-Term Investments | 248.4m |
Receivables | 103.4m |
Other Current Assets | 334.5m |
Non-Current Assets | 2.7B |
Long-Term Investments | 10m |
PP&E | 554.8m |
Intangibles | 2.1B |
Other Non-Current Assets | 5m |
Free Cash Flow Analysis
Tilray Brands Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Tilray Brands Inc
Revenue
|
826.7m
USD
|
Cost of Revenue
|
-571.4m
USD
|
Gross Profit
|
255.3m
USD
|
Operating Expenses
|
-362.1m
USD
|
Operating Income
|
-106.8m
USD
|
Other Expenses
|
-838.9m
USD
|
Net Income
|
-945.7m
USD
|
TLRY Profitability Score
Profitability Due Diligence
Tilray Brands Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Tilray Brands Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
TLRY Solvency Score
Solvency Due Diligence
Tilray Brands Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Tilray Brands Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TLRY Price Targets Summary
Tilray Brands Inc
According to Wall Street analysts, the average 1-year price target for
TLRY
is 1.301 USD
with a low forecast of 0.606 USD and a high forecast of 2.625 USD.
Dividends
Current shareholder yield for TLRY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
TLRY
stock under the Base Case scenario is
1.3754
USD.
Compared to the current market price of 0.4551 USD,
Tilray Brands Inc
is
Undervalued by 67%.