J.Jill, Inc. (JILL)

Women's, Misses': and Juniors Outerwear

Latest Price

$23.63

TTM P/E

13.20

Normalized P/E

9.14

Div Yield

1.44%

Book Value

9.39

P/B Ratio

2.52

Valuation metrics

EPS: $1.82

Book value / share: $8.17

Formula: √(22.5 × EPS × BVPS)

Graham Number

$18.29

23% downside

Norm. op. income: $56M (median of 6yr)

Tax rate: 28%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$25.09

+6% upside

Base FCF: $39M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$9.10

61% downside

EPS: $1.82

Target P/E: 9×

Formula: EPS × P/E

P/E Fair Value

$16.38

31% downside

41.1% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
ROYCE & ASSOCIATES LP	1.83M	$29.0M	12.25%	+348.9K	2026-06-30
PARADIGM CAPITAL MANAGEMENT INC/NY	980.9K	$15.0M	6.56%	+66.6K	2026-06-30
BlackRock, Inc.	540.0K	$8.0M	3.61%	+72.8K	2026-06-30
Pacific Ridge Capital Partners, LLC	417.7K	$6.0M	2.79%	+60.3K	2026-06-30
RENAISSANCE TECHNOLOGIES LLC	335.8K	$5.0M	2.25%	-19.8K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	303.1K	$4.0M	2.03%	+1.1K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	301.4K	$4.0M	2.02%	+21.9K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	174.2K	$2.0M	1.17%	+3.4K	2026-06-30
AMERICAN CENTURY COMPANIES INC	140.8K	$2.0M	0.94%	+31.0K	2026-06-30
STATE STREET CORP	135.4K	$2.0M	0.91%	+2.1K	2026-06-30