Skip to content

J.Jill, Inc. Common Stock (JILL) — WACC Analysis

WACC Breakdown

J.Jill, Inc. Common Stock (JILL) has a weighted average cost of capital (WACC) of 9.3%. The cost of equity is 9.2%, derived from a beta of 0.92 and a risk-free rate of 5.2%. The after-tax cost of debt is 9.5%. The capital structure is 83.4% equity and 16.6% debt.

Interpretation

A WACC of 9.3% is moderate, reflecting the market's balanced risk assessment of J.Jill, Inc. Common Stock.

Investors can compare JILL's WACC of 9.3% against industry peers to gauge its relative financing costs. A beta of 0.92 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

JILL WACC: 9.26% for J.Jill, Inc. Common Stock

Current inputs imply a 9.22% cost of equity and a 11.97% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

J.Jill, Inc. Common Stock Common Stock (JILL) WACC Results
Weighted Average Cost of Capital
9.26%
Cost of Equity
9.22%
Risk-Free Rate5.22%
Beta0.92
Market Risk Premium4.23%
Cost of Debt
9.46%
Pre-Tax Cost of Debt11.97%
Tax Rate21.00%
Tax Shield2.51%
Capital Structure
Equity: 83.40%($364.29M)
Debt: 16.60%($72.52M)
Equity Component
7.69%
83.40% × 9.22%
Debt Component
1.57%
16.60% × 9.46%

J.Jill, Inc. Common Stock (JILL) WACC in context

J.Jill, Inc. Common Stock (JILL) currently screens with an estimated WACC of 9.26%. That blends a 9.22% cost of equity, a 11.97% pre-tax cost of debt, and a 83.40% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What JILL WACC implies

A 9.26% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates JILL

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.92 and equity accounts for 83.40% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.