J.Jill, Inc. (JILL)
Women's, Misses': and Juniors Outerwear · Consumer Discretionary · $544M
Intrinsic Value (Consensus)
$23.42
Current Price
$36.40
Margin of Safety
-35.7%
35.7% Above Intrinsic Value
Value: $23
Price: $36
Valuation Model Estimates
Current Price: $36.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance