Tillys Inc
NYSE:TLYS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 5-Year Average (0), the stock would be worth $-0.02 (100% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -10 | $3.99 |
0%
|
| 5-Year Average | 0 | $-0.02 |
-100%
|
| Industry Average | 11.2 | $-4.48 |
-212%
|
| Country Average | 14.4 | $-5.75 |
-244%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$103.9m
|
/ |
Feb 2026
$-7.6m
|
= |
|
|
$103.9m
|
/ |
Jan 2027
$3.2m
|
= |
|
|
$103.9m
|
/ |
Jan 2028
$3.9m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Tillys Inc
NYSE:TLYS
|
121.6m USD | -10 | -7 | |
| ES |
|
Industria de Diseno Textil SA
MAD:ITX
|
166.8B EUR | 13.9 | 26.3 | |
| US |
|
TJX Companies Inc
NYSE:TJX
|
173.8B USD | 20 | 31.6 | |
| JP |
|
Fast Retailing Co Ltd
TSE:9983
|
21.5T JPY | 22.6 | 44.9 | |
| ZA |
P
|
Pepkor Holdings Ltd
JSE:PPH
|
83.8B ZAR | 6.4 | 14.9 | |
| US |
|
Ross Stores Inc
NASDAQ:ROST
|
73B USD | 21.5 | 34 | |
| ZA |
M
|
Mr Price Group Ltd
JSE:MRP
|
42B ZAR | 7.7 | 11.3 | |
| SE |
|
H & M Hennes & Mauritz AB
STO:HM B
|
274.1B SEK | 8.1 | 22.3 | |
| ZA |
F
|
Foschini Group Ltd
JSE:TFG
|
22.8B ZAR | 3.5 | 7.8 | |
| ZA |
T
|
Truworths International Ltd
JSE:TRU
|
21.5B ZAR | 8.1 | 7.7 | |
| US |
|
Burlington Stores Inc
NYSE:BURL
|
20.8B USD | 17.1 | 34.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Tillys Inc
Glance View
Tilly's, Inc. engages in the retail of casual apparel, footwear, and accessories. The company is headquartered in Irvine, California and currently employs 1,450 full-time employees. The company went IPO on 2012-05-04. The firm operates approximately 241 stores, in 33 states. Its stores are located in malls, lifestyle centers, power centers, community centers, outlet centers and street-front locations. The firm also offers online shopping, where it offers same products as offers in stores, supplemented by additional online-only styles. The firm's third-party brands include Adidas, BDG, Billabong, Birkenstock, Brixton, Champion, Converse, Diamond Supply, Dickies, Dr. Martens, Ethika, Free People, G-Shock, Herschel Supply Co., HUF, Hurley, Hydro Flask, Jansport, Levi's, Neff, Nike SB, O'Neill, Obey, Primitive, RayBan, Riot Society, Rip Curl, Roxy, RVCA, Salty Crew, Santa Cruz, Spy, Stance, The North Face, Vans and Volcom. The company sells its products through e-commerce Website, www.tillys.com.
