JILL - NYSE
J.Jill, Inc.
$13.26
+2.3%J.Jill, Inc. operates as an omnichannel retailer for women's apparel under the J.Jill brand in the United States. The company offers knit and woven tops, bottoms, and dresses, as well as sweaters and outerwear; footwear; and accessories, including scarves, jewelry, and hosiery. The company markets its products through retail stores, website, and catalogs. As of March 22, 2022, it operated 253 stores. The company was founded in 1959 and is headquartered in Quincy, Massachusetts.
At a Glance
Live SnapshotJ.Jill, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $21.1M | $10.5M | $5.3M | $2.6M | $1.3M | $658.5K | $329.3K | $164.6K | $82.3K | $41.2K |
| Maintenance CapEx | -$1.7M | -$846.9K | -$423.5K | -$211.7K | -$105.9K | -$52.9K | -$26.5K | -$13.2K | -$6.6K | -$3.3K |
| Owner Earnings | $19.4M | $9.7M | $4.8M | $2.4M | $1.2M | $605.6K | $302.8K | $151.4K | $75.7K | $37.8K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $17.9M | $8.3M | $3.8M | $1.8M | $824.3K | $381.6K | $176.7K | $81.8K | $37.9K | $17.5K |
Related Guides
Continue your JILL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.