J.Jill, Inc. (JILL) intrinsic value & 10-year financials
J.Jill, Inc. (JILL) has a Graham intrinsic value of $38.47 per share. At $24.53 on Oct 17, 2026, the stock trades 36% below that value. Over the last 10 fiscal years revenue shrank 0.8% a year to $596.5M, with an average return on invested capital of 9.2%.
- Graham intrinsic value
- $38.47
- Share price (Oct 17, 2026)
- $24.53
- Price vs Graham value
- 36% below
- Market cap
- $376.3M
- Revenue (FY2026)
- $596.5M
- Revenue growth (10-yr CAGR)
- -0.8%
- ROIC (10-yr avg)
- 9.2%
- Free cash flow (FY2026)
- $25.2M
JILL 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2026 | $596.5M | $27.9M | $1.82 | $25.2M | 8.5% | 16.4% |
| FY2025 | $610.9M | $39.5M | $2.61 | $50.8M | 12.4% | 27.1% |
| FY2024 | $604.7M | $36.2M | $2.51 | $52.6M | 14.2% | 26.4% |
| FY2023 | $615.3M | $42.2M | $2.95 | $65.2M | 12.8% | 21.9% |
| FY2022 | $585.2M | -$28.1M | -$2.26 | $69.5M | 10.0% | 20.2% |
| FY2021 | $426.7M | -$139.4M | -$15.22 | -$38.6M | -38.5% | -31.7% |
| FY2020 | $691.3M | -$128.6M | -$2.94 | $14.4M | -16.2% | -25.8% |
| FY2019 | $706.3M | $30.5M | $0.69 | $42.8M | 8.7% | 11.3% |
| FY2018 | $698.1M | $55.4M | $1.27 | $38.0M | 9.9% | 17.5% |
| FY2017 | $639.1M | $24.1M | $0.55 | $30.1M | 9.3% | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
J.Jill, Inc. is facing top-line stagnation, with revenue contracting over the decade.
J.Jill, Inc. returns on capital have been average, hovering around 9.2% ROIC over the decade.
Over the decade, J.Jill, Inc. shows that management has aggressively returned capital to shareholders by retiring 64.9% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, J.Jill, Inc. is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $38.47 per share.