investorscraft@gmail.com

Intrinsic ValueJ.Jill, Inc. (JILL)

Previous Close$15.61
Intrinsic Value
Upside potential
Previous Close
$15.61

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

J.Jill, Inc. operates as a specialty retailer of women's apparel, accessories, and footwear, targeting affluent women aged 40 and above. The company generates revenue through direct-to-consumer channels, including e-commerce and a network of retail stores, as well as wholesale partnerships. Its product offerings emphasize comfort, versatility, and timeless style, catering to a niche demographic seeking premium casual and career-oriented fashion. J.Jill differentiates itself through a customer-centric approach, leveraging data analytics to personalize shopping experiences and optimize inventory management. The brand maintains a strong presence in the competitive women's apparel sector, balancing brick-and-mortar retail with digital expansion to capture omnichannel demand. Its market positioning hinges on brand loyalty, quality craftsmanship, and a curated assortment that resonates with its core customer base.

Revenue Profitability And Efficiency

In FY2025, J.Jill reported revenue of $610.9 million, with net income of $39.5 million, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at $2.61, demonstrating profitability despite sector-wide margin pressures. Operating cash flow of $65.0 million underscores the company's ability to convert sales into cash, while capital expenditures of $14.3 million indicate prudent reinvestment in store upgrades and digital capabilities.

Earnings Power And Capital Efficiency

The company's earnings power is supported by a lean operating model, with a focus on gross margin optimization and inventory turnover. J.Jill's capital efficiency is evident in its ability to generate positive free cash flow, enabling debt reduction and strategic investments. The balance between store productivity and e-commerce growth contributes to sustained earnings stability.

Balance Sheet And Financial Health

J.Jill's balance sheet shows $35.4 million in cash and equivalents against total debt of $208.8 million, reflecting a manageable leverage position. The company has demonstrated progress in deleveraging, supported by consistent cash flow generation. Liquidity remains adequate to meet near-term obligations and fund growth initiatives.

Growth Trends And Dividend Policy

J.Jill has maintained a modest dividend policy, with a dividend per share of $0.29, signaling confidence in cash flow sustainability. Growth trends highlight a focus on digital penetration and store productivity, with revenue stability in a challenging retail environment. The company's ability to adapt to shifting consumer preferences positions it for gradual top-line expansion.

Valuation And Market Expectations

The market appears to value J.Jill conservatively, reflecting broader retail sector headwinds. However, its profitability and cash flow generation suggest potential for re-rating if execution remains consistent. Investor expectations likely center on sustained margin discipline and debt reduction as key value drivers.

Strategic Advantages And Outlook

J.Jill's strategic advantages include a loyal customer base, a differentiated product assortment, and a balanced omnichannel approach. The outlook hinges on maintaining brand relevance, optimizing the store footprint, and leveraging data-driven insights to enhance customer engagement. While macroeconomic uncertainties persist, the company's niche focus and operational efficiency provide resilience.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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