What is Tilray Brands, Inc. (TLRY)'s fair-value range?

EvidInvest reads Tilray Brands, Inc. (TLRY)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/TLRY.

How is Tilray Brands, Inc. (TLRY)'s fair value calculated?

Tilray Brands, Inc. (TLRY)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using data from SEC filings.

What is Tilray Brands, Inc. (TLRY)'s PE ratio versus its industry?

EvidInvest shows Tilray Brands, Inc. (TLRY)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/TLRY.

Fair value · Tilray Brands, Inc. (TLRY) · updated 2026-09-13 · from 40-F FY2026

Tilray Brands (TLRY): not enough filed data to read assumptions out of the price yet.

These methods need positive earnings and cash flow from the company’s SEC filings. The detailed valuation tools below still work with whatever has been filed.

Check another stock

The filing behind these numbers

Tilray Brands, Inc.

Revenue: $915.5M
Diluted EPS: $-1.09
Free cash flow: $-102.1M; operating cash flow − capital expenditure
Diluted shares: 111.8M; weighted average

40-F FY2026 · fiscal year ended 2026-05-31 · filed 2026-07-28 · accession 0001437749-26-024698

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q4 FY2026 (filed 2026-07-28).

Open this filing on sec.gov

Valuation tool: build your own TLRY range

Fair Value Summary

Daily Price — TLRY

$4.02 -64.1% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what TLRY is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has TLRY’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Starting free cash flow is not positive; the model has nothing to grow.

Preset inputs — revenue-driven DCF from the latest filing

• Starting free cash flow is not positive; the model has nothing to grow.

Implied by today’s price

Starting free cash flow is not positive; the model has nothing to grow, so no growth rate reaches the price.

Not solvable from the price — Starting free cash flow is not positive; the model has nothing to grow, so no growth rate reaches the price. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what TLRY has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)15.32%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%23.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $-616M · PV terminal $-283M · EV $-899M · equity $-974M

Year	Stage	FCF	Present value
1	Stage 1	$-107M	$-93M
2	Stage 1	$-112M	$-85M
3	Stage 1	$-118M	$-77M
4	Stage 1	$-124M	$-70M
5	Stage 1	$-130M	$-64M
6	Stage 2	$-133M	$-57M
7	Stage 2	$-137M	$-50M
8	Stage 2	$-140M	$-45M
9	Stage 2	$-144M	$-40M
10	Stage 2	$-147M	$-35M

Inputs from the filing

Free cash flow: $-114.1M; sum of the last four quarters
EBIT: $-63.0M; latest annual
Shares: 111.8M
Total debt: $300.7M
Cash: $226.0M
Net debt: $74.7M; debt − cash

40-F FY2026 · period ended 2026-05-31 · filed 2026-07-28 · accession 0001437749-26-024698 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for TLRY

Loading history...

Tilray Brands (TLRY): not enough filed data to read assumptions out of the price yet.

The filing behind these numbers

Valuation tool: build your own TLRY range

Daily Price — TLRY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on TLRY

Compare with peers

Explore

Valuation tool: build your own TLRY range

Daily Price — TLRY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on TLRY

Compare with peers

Explore