TILRAY BRANDS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.810 USD | +0.56% |
|
+6.47% | -21.30% |
| 09-12 | Tilray Brands Closes Atwater Brewery Acquisition From Molson Coors Beverage | MT |
| 09-09 | Tilray Medical Supports Scientific Study on Fibromyalgia With "Positive Outcomes" | MT |
Company Valuation: Tilray Brands, Inc.
| Fiscal Period: May | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,736 | 2,310 | 1,032 | 1,487 | 1,526 | - | - |
| Change | - | -70.14% | -55.31% | 44.03% | 2.64% | - | - |
| Enterprise Value (EV) 1 | 8,186 | 2,499 | 1,140 | 1,715 | 1,761 | 1,774 | 1,830 |
| Change | - | -69.47% | -54.39% | 50.43% | 2.68% | 0.74% | 3.16% |
| P/E ratio | -13.3x | -4.99x | -0.71x | -5.45x | -19.5x | -27.4x | -121x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | 0.2x | -0x | 0.1x | 0.3x | 0.9x | 1.6x |
| Capitalization / Revenue | 15.1x | 3.68x | 1.65x | 1.88x | 1.67x | 1.59x | 1.43x |
| EV / Revenue | 16x | 3.98x | 1.82x | 2.17x | 1.92x | 1.84x | 1.72x |
| EV / EBITDA | 201x | 52x | 18.5x | 28.4x | 21.7x | 18.8x | 14.1x |
| EV / EBIT | -61.9x | -17.5x | -10.5x | -9.81x | -29.7x | -36.4x | - |
| EV / FCF | -97.9x | -11.8x | -88.4x | -28.5x | 67.3x | 28.1x | 22.5x |
| FCF Yield | -1.02% | -8.46% | -1.13% | -3.51% | 1.49% | 3.56% | 4.45% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -1.25 | -0.9 | -2.35 | -0.33 | -0.0929 | -0.066 | -0.015 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 513.1 | 628.4 | 627.1 | 788.9 | 915.3 | 961.6 | 1,065 |
| EBITDA 1 | 40.77 | 48.05 | 61.48 | 60.46 | 81.12 | 94.17 | 130.2 |
| EBIT 1 | -132.2 | -142.5 | -108.3 | -174.7 | -59.21 | -48.68 | - |
| Net income 1 | -336 | -434.1 | -1,443 | -222.4 | -70.07 | -58.05 | -8.758 |
| Net Debt 1 | 450.2 | 189.9 | 107.9 | 228.3 | 235 | 248 | 304 |
| Reference price 2 | 16.670 | 4.490 | 1.670 | 1.800 | 1.810 | 1.810 | 1.810 |
| Nbr of stocks (in thousands) | 464,038 | 514,375 | 618,008 | 825,842 | 842,962 | - | - |
| Announcement Date | 28/07/21 | 28/07/22 | 26/07/23 | 29/07/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| -19.38x | 1.91x | 21.6x | - | 1.52B | ||
| 59.55x | 18.44x | 44.85x | +0.56% | 832B | ||
| 40.6x | 14.14x | 28.79x | +1.24% | 609B | ||
| 21.38x | 4.62x | 13.07x | +2.80% | 402B | ||
| 38.09x | 7.21x | 15.57x | +3.18% | 346B | ||
| 15.73x | 4.99x | 11.44x | +2.61% | 299B | ||
| 15.84x | 3.75x | 9.69x | +3.73% | 251B | ||
| 28.42x | 5.11x | 15.29x | +1.95% | 246B | ||
| 21.61x | 4.98x | 12.6x | +3.25% | 236B | ||
| 51.65x | 6.94x | 12.15x | +2.74% | 180B | ||
| Average | 27.35x | 7.21x | 18.51x | +2.45% | 340.25B | |
| Weighted average by Cap. | 37.05x | 10.12x | 23.60x | +2.03% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- TLRY Stock
- Valuation Tilray Brands, Inc.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition