Tilly's, Inc.

Tilly's, Inc.

TLYSยทNYSE

$4.53

-2.5%
Consumer CyclicalApparel - Retail

Tilly's, Inc. operates as a specialty retailer of casual apparel, footwear, accessories, and hardgoods for young men and women, and boys and girls in the United States. Its apparel merchandise includes tops, outerwear, bottoms, and dresses; and accessories merchandise comprises backpacks, hydration bottles, hats, sunglasses, small electronics and accessories, handbags, watches, jewelry, and others, as well as hardgoods consists of skateboards, longboards, bikes, roller-skates, and equipment for snowboarding and surfing. The company also provides third-party merchandise assortment across its various product categories. As of March 14, 2022, it operated 241 stores. The company also sells its merchandise through its e-commerce website, tillys.com. Tilly's, Inc. was founded in 1982 and is headquartered in Irvine, California.

At a Glance

Live Snapshot
Market Cap$136.18M
EPS-0.5800
P/E Ratio-7.80
Earnings Date06/03/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -7.8).

Valuation inputs: P/E -7.8, earnings yield N/A, momentum -2.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -20.5%, ROIC -45.6%).

Profitability stack: net margin -3.1%, ROE -20.5%, ROIC -45.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +72.6%, momentum -2.5%, net margin -3.1%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

tlys

Tilly's, Inc. Market vs Earnings Trajectory

TLYS ยท NYSE

Loading price and EPS data...

Tilly's, Inc.

Tilly's, Inc. Fair Value Envelope

TLYS ยท NYSE

Our analysis suggests that TLYS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.525, this represents a potential HIDDEN relative to our calculated worth for Tilly's, Inc..

Intrinsic Value
Current Price: $4.525
3Y-281.0%
5Y+1403.0%
10Y-245.0%
3Y-18.0%
5Y+4.0%
10Y-3.0%
3Y-280.0%
5Y+1424.0%
10Y-253.0%
3Y-390.0%
5Y-89.0%
10Y-92.0%
3Y-96.0%
5Y-102.0%
10Y-102.0%
3Y-35.0%
5Y-39.0%
10Y+7.0%
Tilly's, Inc.

Tilly's, Inc. Profit Bridge

TLYS ยท NYSE
Revenue553.59M
Cost of Goods Sold (389.12M)
Gross Profit164.47M
Operating Expenses (282.05M)
Operating Income-117.58M
Interest Expense (0.00)
Other Income/Expense100.00M
Pretax Income-17.59M
Income Tax (-137.00K)
Net Income-17.45M
Net Income
-17.45M

Profitability Analysis

Gross Margin

29.7%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

-21.2%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-3.2%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

29.71%
Gross Profit Margin
13%
3Y-2.0%
5Y+11.0%
10Y-
-21.24%
Operating Profit Margin
143%
3Y-1347.0%
5Y+3612.0%
10Y-725.0%
-3.15%
Net Profit Margin
-61%
3Y-319.0%
5Y+1363.0%
10Y-257.0%
-20.50%
Return on Equity
-55%
3Y-475.0%
5Y+2775.0%
10Y-440.0%
-5.62%
Return on Assets
-58%
3Y-376.0%
5Y+2379.0%
10Y-243.0%
-45.63%
Return on Invested Capital
170%
3Y-2599.0%
5Y+15404.0%
10Y-1026.0%
TLYS

Tilly's, Inc. Cash Conversion Engine

TLYS ยท NYSE
Net Income-17.45M
Depreciation & Amortization10.58M
Stock-Based Compensation0.00
Change in Working Capital8.19M
Others2.78M
Capital Expenditures-4.69M
Free Cash Flow-589.00K

Cash Flow Quality Analysis

FCF Conversion Rate

3.4%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

114.4%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+98.8%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$8.19M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

tlys

Tilly's, Inc. Funding & Solvency Profile

TLYS ยท NYSE
Cash & Cash Equivalents46.31M
Net Receivables6.09M
Inventory61.69M
Other Current Assets11.10M
Total Current Assets125 M
Property, Plant & Equipment183.87M
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets1.70M
Total Non-Current Assets186 M
Total Assets
310.76M

Financial Health Analysis

Current Ratio

1.25x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

2.65x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

25 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

40% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

tlys

Tilly's, Inc. Street Expectations Map

TLYS ยท NYSE

Wall Street analysts project that TLYS stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 9.50, with estimates ranging from a low of 7.00 to a high of 12.00.

Lowest Target
7.00
54.70%
Consensus Target
9.50
109.94%
Highest Target
12.00
165.19%

The consensus 1-year price target stands at 9.50, with estimates ranging from a low of 7.00 to a high of 12.00.

Analyst Consensus Analysis

Upside Potential

+109.9%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

52.6% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

tlys

Tilly's, Inc. Insider Positioning

TLYS ยท NYSE

During the last 12 months, insiders have purchased $393K and sold $2.69M worth of TLYS shares, resulting in $2.30M of net selling activity.

3 Months

Bought

0

0.00

Sold

1.0M

2.69M

Net Activity

-2.7M

-$2.69M

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

242.9K

393.46K

Sold

0

0.00

Net Activity

+393K

+$393K

Top Buyers

1
SCL

Shay Capital Llc

10 Percent Owner

242.9K sharesโ€ข8 transactions

$393K

Top Sellers

1
SCL

Shay Capital Llc

10 Percent Owner

1.0M sharesโ€ข2 transactions

$2.69M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $2.30M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.15:1

Weak buy/sell ratio. Selling significantly exceeds buyingโ€”monitor for potential fundamental concerns.

Recent Trend (3 Months)

$2.69M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

Balanced

1 insider buyers and 1 sellers. Equal participation suggests mixed or neutral insider views.

Insider Activity Insight

Persistent selling pressure: Consistent insider selling with weak buy/sell ratio suggests insiders may be capitalizing on current valuation. Exercise caution and review recent earnings quality and management commentary.

0.00%
Dividend Yield
3Y-
5Y-
10Y-
ย 

tlys Dividend History

TLYS
10Y CAGR +4%
Latest $1
Annual $2
5 year growth trend
Last Period: +0%