As of 2025-09-17, the Intrinsic Value of J.Jill Inc (JILL) is 53.91 USD. This JILL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.93 USD, the upside of J.Jill Inc is 200.70%.
The range of the Intrinsic Value is 41.56 - 77.35 USD
Based on its market price of 17.93 USD and our intrinsic valuation, J.Jill Inc (JILL) is undervalued by 200.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.56 - 77.35 | 53.91 | 200.7% |
| DCF (Growth 10y) | 44.61 - 80.52 | 57.07 | 218.3% |
| DCF (EBITDA 5y) | 27.57 - 39.04 | 31.49 | 75.6% |
| DCF (EBITDA 10y) | 34.58 - 48.63 | 39.75 | 121.7% |
| Fair Value | 60.21 - 60.21 | 60.21 | 235.83% |
| P/E | 20.52 - 30.06 | 22.83 | 27.3% |
| EV/EBITDA | 18.45 - 29.83 | 21.13 | 17.9% |
| EPV | 59.37 - 93.53 | 76.45 | 326.4% |
| DDM - Stable | 17.94 - 43.54 | 30.74 | 71.4% |
| DDM - Multi | 22.45 - 43.92 | 29.86 | 66.5% |
| Market Cap (mil) | 273.97 |
| Beta | 1.33 |
| Outstanding shares (mil) | 15.28 |
| Enterprise Value (mil) | 298.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.69% |
| Cost of Debt | 7.01% |
| WACC | 7.17% |