image
Healthcare - Drug Manufacturers - Specialty & Generic - NASDAQ - CA
$ 0.4302
-4.19 %
$ 434 M
Market Cap
-0.38
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one TLRY stock under the worst case scenario is HIDDEN Compared to the current market price of 0.43 USD, Tilray Brands, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one TLRY stock under the base case scenario is HIDDEN Compared to the current market price of 0.43 USD, Tilray Brands, Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one TLRY stock under the best case scenario is HIDDEN Compared to the current market price of 0.43 USD, Tilray Brands, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TLRY

image
$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
789 M REVENUE
25.80%
-175 M OPERATING INCOME
87.24%
-222 M NET INCOME
84.59%
-30.9 M OPERATING CASH FLOW
-390.91%
128 M INVESTING CASH FLOW
145.02%
-75.2 M FINANCING CASH FLOW
-107.17%
186 M REVENUE
-11.93%
-626 M OPERATING INCOME
-1383.16%
-794 M NET INCOME
0.00%
-5.76 M OPERATING CASH FLOW
85.85%
-119 K INVESTING CASH FLOW
98.89%
18.1 M FINANCING CASH FLOW
-52.70%
Balance Sheet Tilray Brands, Inc.
image
Current Assets 678 M
Cash & Short-Term Investments 261 M
Receivables 102 M
Other Current Assets 315 M
Non-Current Assets 3.66 B
Long-Term Investments 7.86 M
PP&E 574 M
Other Non-Current Assets 3.08 B
6.01 %7.28 %13.25 %70.94 %Total Assets$4.3b
Current Liabilities 299 M
Accounts Payable 105 M
Short-Term Debt 39 M
Other Current Liabilities 155 M
Non-Current Liabilities 593 M
Long-Term Debt 348 M
Other Non-Current Liabilities 245 M
11.81 %4.37 %17.35 %39.05 %27.42 %Total Liabilities$892.1m
EFFICIENCY
Earnings Waterfall Tilray Brands, Inc.
image
Revenue 789 M
Cost Of Revenue 566 M
Gross Profit 223 M
Operating Expenses 398 M
Operating Income -175 M
Other Expenses 47.7 M
Net Income -222 M
800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)789m(566m)223m(398m)(175m)(48m)(222m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
28.31% GROSS MARGIN
28.31%
-22.15% OPERATING MARGIN
-22.15%
-31.05% NET MARGIN
-31.05%
-7.12% ROE
-7.12%
-5.80% ROA
-5.80%
-3.83% ROIC
-3.83%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Tilray Brands, Inc.
image
00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income -222 M
Depreciation & Amortization 127 M
Capital Expenditures -29.2 M
Stock-Based Compensation 0
Change in Working Capital -8.87 M
Others 103 M
Free Cash Flow -60.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Tilray Brands, Inc.
image
Wall Street analysts predict an average 1-year price target for TLRY of $2.59 , with forecasts ranging from a low of $2 to a high of $4.15 .
TLRY Lowest Price Target Wall Street Target
2 USD 364.90%
TLRY Average Price Target Wall Street Target
2.59 USD 502.71%
TLRY Highest Price Target Wall Street Target
4.15 USD 864.67%
Price
Max Price Target
Min Price Target
Average Price Target
55444433332222111100Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Tilray Brands, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
35.4 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Blue Point Brewing Co. Announces the Return of Delayed Pilsner PATCHOGUE, N.Y., May 06, 2025 (GLOBE NEWSWIRE) -- Blue Point Brewing Co., a Tilray Brands, Inc., (NASDAQ: TLRY and TSX: TLRY) craft beer brand, announces the highly anticipated re-release of Delayed Pilsner, a beer crafted to soothe the soul of every New Yorker facing the inevitable delays of city life. globenewswire.com - 2 weeks ago
High Potential: Canadian Cannabis Stocks Making Waves in May 2025 The U.S. cannabis industry continues to gain momentum in 2025. Experts estimate the market will surpass $45 billion this year. Many states are pushing new legislation to legalize adult-use cannabis. Recreational marijuana is now legal in almost half of the United States. This trend boosts investor confidence across the North American cannabis sector. Canadian companies with exposure to the U.S. market stand to benefit. Recent discussions at the federal level signal possible regulatory reform. These changes may include reclassifying cannabis to a lower risk category. If approved, this could open doors for wider medical research and commercial growth. Therefore, Canadian cannabis stocks are worth watching this week. They offer exposure to both Canadian and potential U.S. demand. Investors are watching for the next catalyst that could move these stocks sharply. marijuanastocks.com - 2 weeks ago
Why Tilray Stock Plummeted by 26% in April The marijuana sector, beset by a host of tough challenges, has been out of favor with investors for years. That looks unlikely to change as long as the drug remains illegal at the federal level, and even that might not save some of the market's players. fool.com - 2 weeks ago
10 Barrel Brewing Launches Non-Alcoholic Apocalypse IPA, a Bold Craft Brew for Your Next Adventure BEND, Ore., April 30, 2025 (GLOBE NEWSWIRE) -- 10 Barrel Brewing, a Tilray Brands, Inc., (NASDAQ: TLRY and TSX: TLRY) craft beer brand, is excited to announce the launch of NA Apocalypse IPA, a non-alcoholic version of their beloved Apocalypse IPA . This new offering delivers the same bold, hop-driven flavor that fans have come to love, now without the alcohol. globenewswire.com - 2 weeks ago
Widmer Brothers Brewing Celebrates 40th Anniversary Portland Brewery Marks Four Decades of Widmer Beer with ‘40 Years of Cheers' and Re-release of Four Iconic Brews Portland Brewery Marks Four Decades of Widmer Beer with ‘40 Years of Cheers' and Re-release of Four Iconic Brews globenewswire.com - 3 weeks ago
Tilray Brands Could Bounce Big Tilray Brands missed Q3 expectations but improved its balance sheet, with net debt at $14 million. Despite revenue and EBITDA misses, Tilray's valuation is attractive, trading at 6.85X projected FY27 adjusted EBITDA, suggesting potential gains of up to 77%. Risks include NASDAQ delisting and integration challenges from numerous acquisitions, but maintaining the NASDAQ listing is crucial. seekingalpha.com - 3 weeks ago
Terrapin Beer Co. Celebrates 23 Years of Craft Beer and Environmental Stewardship with Terraprint Initiative and Orvis Partnership ATHENS, Ga., April 24, 2025 (GLOBE NEWSWIRE) -- Terrapin Beer, a leading craft brewery known for its innovative and high-quality beers and a Tilray Brands, Inc., craft beer brand (NASDAQ: TLRY and TSX: TLRY), is thrilled to partner with Orvis, the renowned outdoor retailer and fly-fishing expert. globenewswire.com - 3 weeks ago
Breckenridge Distillery Announces Re-Release of Award-Winning Cognac Cask Finish Whiskey Following a limited release in 2022 for the Collectors Art Series, Breckenridge Cognac Cask Finish Whiskey is now a permanent addition to the cask finish line Following a limited release in 2022 for the Collectors Art Series, Breckenridge Cognac Cask Finish Whiskey is now a permanent addition to the cask finish line globenewswire.com - 3 weeks ago
April 2025's Canadian Cannabis Stock Picks: Growth and Opportunity As the U.S. cannabis industry continues to grow, Canadian cannabis stocks are gaining momentum with investors. The U.S. market is expected to reach over $44 billion in 2025. By 2030, analysts believe it could climb to more than $75 billion. Adult-use cannabis is now legal in nearly half of the U.S. states. Many others permit medical use, creating widespread demand. At the same time, lawmakers are again discussing federal reform bills. These bills aim to provide national guidelines and unlock interstate trade. Although legalization has faced delays, investor sentiment remains optimistic. Canadian companies are preparing to scale their U.S. operations once laws change. marijuanastocks.com - 4 weeks ago
Tilray Beverages Launches Cruisies, a New Line of Ready-To-Drink Cocktails Keep it Cruisie: Enjoy a Taste of the No Frills, Good Life on The East End this Summer Keep it Cruisie: Enjoy a Taste of the No Frills, Good Life on The East End this Summer globenewswire.com - 1 month ago
Tilray Medical Introduces Cannabis Edibles in Australia SYDNEY, April 17, 2025 (GLOBE NEWSWIRE) -- Tilray Medical (“Tilray”), a division of Tilray Brands, Inc. (NASDAQ: TLRY and TSX: TLRY), a global company in medicinal cannabis, empowering the therapeutic alliance between patients and healthcare practitioners to make informed individualized health decisions, has announced the availability of its medical cannabis edibles, Good Supply Pastilles, to patients in Australia. This launch marks Tilray Medical's first medical cannabis edible offering in the country, providing patients with a sugar-free and vegan-friendly treatment option. globenewswire.com - 1 month ago
Tilray Brands Announces Proposed Reverse Stock Split and Corresponding Special Meeting of Stockholders NEW YORK and LEAMINGTON, Ontario, April 17, 2025 (GLOBE NEWSWIRE) -- Tilray Brands, Inc. (“Tilray” or “Company”) (Nasdaq: TLRY; TSX: TLRY), a global lifestyle and consumer packaged goods company at the forefront of beverage, cannabis and wellness industries, today announced a special meeting of stockholders (the “Special Meeting”) on June 10, 2025. The Special Meeting will be held via live audio webcast, which can be accessed on the investor page on Tilray.com. globenewswire.com - 1 month ago
8. Profile Summary

Tilray Brands, Inc. TLRY

image
COUNTRY CA
INDUSTRY Drug Manufacturers - Specialty & Generic
MARKET CAP $ 434 M
Dividend Yield 0.00%
Description Tilray Brands, Inc. engages in the research, cultivation, production, marketing, and distribution of medical cannabis products in Canada, the United States, Europe, Australia, New Zealand, Latin America, and internationally. The company operates through four segments: Cannabis Business, Distribution Business, Beverage Alcohol Business, and Wellness Business. It offers medical and adult-use cannabis products, including GMP-certified flowers, oils, vapes, edibles, and topicals; purchases and resells pharmaceutical and wellness products; and produces, markets, sells, and distributes beverage alcohol products, and hemp-based food and other wellness products. The company offers its products under the Tilray, Aphria, Broken Coast, Symbios, B!NGO, The Batch, P'tite Pof, Dubon, Good Supply, Solei, Chowie Wowie, Canaca, RIFF, SweetWater, Breckenridge Distillery, Alpine Beer Company, and Green Flash brands. It sells its products to retailers, wholesalers, patients, physicians, hospitals, pharmacies, researchers, and governments, as well as direct to consumers. The company was formerly known as Tilray, Inc. Tilray Brands, Inc. is headquartered in Leamington, Canada.
Contact 265 Talbot Street West, Leamington, ON, N8H 5L4 https://www.tilray.com
IPO Date July 19, 2018
Employees 2650
Officers Mr. Lloyd Brathwaite Chief Information Officer Mr. Blair MacNeil CMA, CPA President of Tilray Canada Ms. Berrin Noorata Chief Corporate Affairs Officer Mr. Roger Savell Chief Administrative Officer & Chief Financial Officer of International Ms. Denise Menikheim Faltischek Chief Strategy Officer & Head of International Mr. Ty H. Gilmore President of U.S. Beer Ms. Nyree Pinto Chief Human Resources Officer Mr. Irwin David Simon President, Chief Executive Officer & Chairman Mr. Mitchell S. Gendel J.D. Global General Counsel & Corporate Secretary Mr. Carl A. Merton CA, CBV, CPA Chief Financial Officer & Principal Accounting Officer