Intrinsic value of J.Jill, Inc. (JILL)

[per Chepakovich valuation model]

other valuations of JILL

[per Chepakovich valuation model]  See other valuations of JILL stock

Previous Close$19.85
Intrinsic Value
Upside potential
Previous Close
$19.85

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2021-01-31 and quarterly data as of 2021-01-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-38.3NaN
Revenue, $427NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m591NaN
Operating income, $m-164NaN
EBITDA, $m-130NaN
Interest expense (income), $mNaN
Earnings before tax, $m-188NaN
Tax expense, $m-48NaN
Net income, $m-139NaN

BALANCE SHEET

Cash and short-term investments, $m4NaN
Total assets, $m564NaN
Adjusted assets (=assets-cash), $m559NaN
Average production assets, $m447NaN
Working capital, $m-39NaN
Total debt, $m460NaN
Total liabilities, $m661NaN
Total equity, $m-97NaN
Debt-to-equity ratio-4.744NaN
Adjusted equity ratio-0.088NaN

CASH FLOW

Net income, $m-139NaN
Depreciation, amort., depletion, $m34NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-38NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-4NaN
Free cash flow, $m-34NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-39
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN