J.Jill, Inc. (JILL)
Women's, Misses': and Juniors Outerwear · Consumer Discretionary · $221M
Intrinsic Value (Consensus)
$23.42
Current Price
$14.79
Margin of Safety
+58.4%
58.4% Below Intrinsic Value
Value: $23
Price: $15
Valuation Model Estimates
Current Price: $14.79
DCF (Discounted Cash Flow)
$21.37
Graham Number
$18.24
Earnings Power Value
$17.67
Relative Value (P/E)
$36.40
Dividend Discount Model
$1.08
Consensus Value
$23.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
63
Profitability
22/25
Strength
15/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 172%
Declining revenue — top line is shrinking
Strong profitability — ROE of 23% (above 20% is excellent)
High free cash flow yield (11.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.82
- EPS (Forward)
- $1.86
- Book Value
- $8.13
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 23.0%
- Debt/Equity
- 172%
- Revenue Growth
- -2.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance