(TLRY) Tilray - Ratings and Ratios
Cannabis,Beverage,Wellness,Distribution,Pharmaceutical
TLRY EPS (Earnings per Share)
TLRY Revenue
Description: TLRY Tilray
Tilray Brands, Inc. (TLRY) positions itself as a diversified lifestyle consumer‑products company that spans the full cannabis value chain—from seed to sale—across medical and adult‑use markets in North America, Europe, the Middle East, Africa, and other international jurisdictions. Its portfolio is organized into four operating segments: Beverage (including hemp‑infused and alcoholic drinks), Cannabis (flower, extracts, and edibles), Distribution (wholesale and logistics services), and Wellness (nutraceuticals and hemp‑derived food products). This structural segmentation allows the firm to cross‑sell and leverage shared cultivation and processing assets while targeting distinct consumer cohorts.
Key performance indicators that investors typically monitor include total revenue (approximately $1.4 billion in FY 2023), gross margin (hovering near 45 % due to higher‑margin extracts and beverage lines), and adjusted EBITDA (roughly $120 million FY 2023). Cash flow generation remains a focal point; the company reported operating cash flow of about $80 million in the most recent year, but free cash flow turned negative because of ongoing capital expenditures for expanding greenhouse capacity and brand acquisitions. The balance sheet shows roughly $1.2 billion of total assets, with a net cash position of about $150 million after accounting for debt (≈ $500 million senior notes). Market capitalization sits near $1.5 billion, implying a price‑to‑sales multiple of ~1.1×, which is modest relative to peers.
Economic drivers for Tiltilray’s outlook are anchored in the pace of cannabis legalization and consumer adoption. In the United States, the adult‑use market is projected to exceed $30 billion by 2027, with a compound annual growth rate (CAGR) of roughly 20 % according to industry analysts. European medical‑cannabis sales are expanding at a slower 8‑10 % CAGR but benefit from higher price points and reimbursement frameworks. Tilray’s beverage segment, leveraging brands such as SweetWater Brewing and Montauk Brewing, taps into the broader functional‑drink trend, which the Beverage Marketing Corporation estimates will grow at a 12 % CAGR globally. Hemp‑derived food and wellness products also ride the “plant‑based” consumer wave, with the global hemp food market expected to reach $7 billion by 2028.
Assumptions underpinning this assessment include: (1) Tilray can maintain its cultivation yield of ~ 1.2 grams per watt in its indoor facilities, which drives cost‑of‑goods‑sold (COGS) efficiency; (2) the company successfully integrates recent acquisitions (e.g., HEXO’s beverage assets) without material disruption to margins; and (3) regulatory timelines in key U.S. states (e.g., Ohio, Pennsylvania) proceed without major setbacks. If any of these assumptions fail—such as a slowdown in U.S. licensing or a yield decline due to operational issues—revenue growth could be materially lower, pressuring margins and cash flow.
Risks are concentrated around regulatory uncertainty (especially at the federal U.S. level), price compression from oversupply, and intense competition from both domestic cultivators and multinational consumer‑goods firms entering the cannabis space. Additionally, the company’s high beta (≈ 2.1) reflects amplified price volatility, suggesting that market sentiment can swing sharply on news flow. Investors should therefore weigh the upside from diversification and brand depth against the downside of execution risk and macro‑policy headwinds.
TLRY Stock Overview
Market Cap in USD | 1,307m |
Sub-Industry | Pharmaceuticals |
IPO / Inception | 2018-07-19 |
TLRY Stock Ratings
Growth Rating | -76.8% |
Fundamental | 44.6% |
Dividend Rating | - |
Return 12m vs S&P 500 | -44.5% |
Analyst Rating | 3.67 of 5 |
TLRY Dividends
Currently no dividends paidTLRY Growth Ratios
Growth Correlation 3m | 88.4% |
Growth Correlation 12m | -66.8% |
Growth Correlation 5y | -95.2% |
CAGR 5y | -26.57% |
CAGR/Max DD 3y | -0.29 |
CAGR/Mean DD 3y | -0.43 |
Sharpe Ratio 12m | -1.72 |
Alpha | 0.23 |
Beta | 0.771 |
Volatility | 90.11% |
Current Volume | 36012.2k |
Average Volume 20d | 46750.4k |
Stop Loss | 1.1 (-7.6%) |
Signal | -0.96 |
Piotroski VR‑10 (Strict, 0-10) 2.0
Net Income (-3.06b TTM) > 0 and > 6% of Revenue (6% = 68.5m TTM) |
FCFTA -0.05 (>2.0%) and ΔFCFTA -3.17pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
NWC/Revenue 35.78% (prev 35.35%; Δ 0.43pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
CFO/TA -0.05 (>3.0%) and CFO -94.6m > Net Income -3.06b (YES >=105%, WARN >=100%) |
NO Net Debt/EBITDA fails (EBITDA <= 0) |
Current Ratio 2.46 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active) |
Outstanding Shares last Quarter (978.0m) change vs 12m ago 23.22% (target <= -2.0% for YES) |
Gross Margin 29.27% (prev 28.32%; Δ 0.95pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
Asset Turnover 35.61% (prev 24.70%; Δ 10.91pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
Interest Coverage Ratio -75.83 (EBITDA TTM -2.97b / Interest Expense TTM 41.7m) >= 6 (WARN >= 3) |
Altman Z'' -21.73
(A) 0.20 = (Total Current Assets 688.6m - Total Current Liabilities 280.3m) / Total Assets 2.07b |
(B) -2.34 = Retained Earnings (Balance) -4.85b / Total Assets 2.07b |
warn (B) unusual magnitude: -2.34 — check mapping/units |
(C) -0.99 = EBIT TTM -3.16b / Avg Total Assets 3.20b |
(D) -8.36 = Book Value of Equity -4.89b / Total Liabilities 584.8m |
Total Rating: -21.73 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 44.64
1. Piotroski 2.0pt = -3.0 |
2. FCF Yield -7.24% = -3.62 |
3. FCF Margin -8.29% = -3.11 |
4. Debt/Equity 0.17 = 2.49 |
5. Debt/Ebitda -0.09 = -2.50 |
7. RoE -109.3% = -2.50 |
8. Rev. Trend 79.78% = 5.98 |
9. EPS Trend 18.02% = 0.90 |
What is the price of TLRY shares?
Over the past week, the price has changed by +9.17%, over one month by +4.39%, over three months by +209.73% and over the past year by -34.25%.
Is Tilray a good stock to buy?
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of TLRY is around 1.00 USD . This means that TLRY is currently overvalued and has a potential downside of -15.97%.
Is TLRY a buy, sell or hold?
- Strong Buy: 4
- Buy: 0
- Hold: 8
- Sell: 0
- Strong Sell: 0
What are the forecasts/targets for the TLRY price?
Issuer | Target | Up/Down from current |
---|---|---|
Wallstreet Target Price | 1 | -17.6% |
Analysts Target Price | 1 | -17.6% |
ValueRay Target Price | 1.1 | -7.6% |
Last update: 2025-09-09 04:48
TLRY Fundamental Data Overview
CCE Cash And Equivalents = 256.4m USD (Cash And Short Term Investments, last quarter)
P/E Forward = 1000.0
P/S = 1.5917
P/B = 0.8649
Beta = 2.078
Revenue TTM = 1.14b USD
EBIT TTM = -3.16b USD
EBITDA TTM = -2.97b USD
Long Term Debt = 234.9m USD (from longTermDebt, last quarter)
Short Term Debt = 21.7m USD (from shortTermDebt, last quarter)
Debt = 256.6m USD (Calculated: Short Term 21.7m + Long Term 234.9m)
Net Debt = 13.5m USD (from netDebt column, last quarter)
Enterprise Value = 1.31b USD (1.31b + Debt 256.6m - CCE 256.4m)
Interest Coverage Ratio = -75.83 (Ebit TTM -3.16b / Interest Expense TTM 41.7m)
FCF Yield = -7.24% (FCF TTM -94.6m / Enterprise Value 1.31b)
FCF Margin = -8.29% (FCF TTM -94.6m / Revenue TTM 1.14b)
Net Margin = -268.0% (Net Income TTM -3.06b / Revenue TTM 1.14b)
Gross Margin = 29.27% ((Revenue TTM 1.14b - Cost of Revenue TTM 807.2m) / Revenue TTM)
Tobins Q-Ratio = -0.27 (set to none) (Enterprise Value 1.31b / Book Value Of Equity -4.89b)
Interest Expense / Debt = 2.12% (Interest Expense 5.44m / Debt 256.6m)
Taxrate = 21.0% (US default)
NOPAT = -3.16b (EBIT -3.16b, no tax applied on loss)
Current Ratio = 2.46 (Total Current Assets 688.6m / Total Current Liabilities 280.3m)
Debt / Equity = 0.17 (Debt 256.6m / last Quarter total Stockholder Equity 1.51b)
Debt / EBITDA = -0.09 (Net Debt 13.5m / EBITDA -2.97b)
Debt / FCF = -2.71 (Debt 256.6m / FCF TTM -94.6m)
Total Stockholder Equity = 2.80b (last 4 quarters mean)
RoA = -147.5% (set to none)
RoE = -109.3% (Net Income TTM -3.06b / Total Stockholder Equity 2.80b)
RoCE = -104.2% (set to none) (Ebit -3.16b / (Equity 2.80b + L.T.Debt 234.9m))
RoIC = -102.3% (set to none) (NOPAT -3.16b / Invested Capital 3.09b)
WACC = 7.68% (E(1.31b)/V(1.56b) * Re(8.86%)) + (D(256.6m)/V(1.56b) * Rd(2.12%) * (1-Tc(0.21)))
Shares Correlation 3-Years: 93.94 | Cagr: 4.94%
Discount Rate = 8.86% (= CAPM, Blume Beta Adj.)
Fair Price DCF = unknown (Cash Flow -94.6m)
EPS Correlation: 18.02 | EPS CAGR: 2.98% | SUE: 0.14 | # QB: 0
Revenue Correlation: 79.78 | Revenue CAGR: 21.69% | SUE: N/A | # QB: None
Additional Sources for TLRY Stock
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle