Tilly’S, Inc.
$172.04M- Market cap
- $49.70M
- Debt
- +$168.65M
- Cash
- −$46.31M
Capital structure 23% equity / 77% debt · EV / Revenue 0.31x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 · Mkt capMarket cap $49.70M · View financials
Snapshot Sep 8, 2026, 2:48 PM ET
FY 2025 ·
Decision snapshot: TLYS stock price vs LUV: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at LUV's multiple
Needs LUV P/S.
Implied fair value · at TLYS's multiple
Metric by metric
Price unavailable
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: TLYS FY 2026 (ended Jan 31, 2026) · LUV FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 23% equity / 77% debt · EV / Revenue 0.31x
Complete market value, debt and cash evidence is required for enterprise value.
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
TILLY’S, INC. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
SOUTHWEST AIRLINES CO. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.98x
0.57x
Net debt / EBITDA
Leverage against operating earnings
-17.50x
1.36x
Cash and equivalents
Liquid reserves on the balance sheet
$46.31M
$3.23B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
AMERICAN EAGLE OUTFITTERS INC
TLYS vs AEO
ABERCROMBIE & FITCH CO /DE/
TLYS vs ANF
GAP INC
TLYS vs GAP
Zumiez Inc
TLYS vs ZUMZ
American Airlines Group Inc.
TLYS vs AAL
DELTA AIR LINES, INC.
TLYS vs DAL
United Airlines Holdings, Inc.
TLYS vs UAL
JETBLUE AIRWAYS CORP
TLYS vs JBLU
ALASKA AIR GROUP, INC.
TLYS vs ALK
Allegiant Travel CO
TLYS vs ALGT
$168.65M
$4.58B
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.