Valuation Tractor Supply Company

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 29/07/2026 +04			After hours 01:45:06
31.46 ^USD	-1.07%		31.31	-0.48%

04:08pm	Argus Adjusts Price Target on Tractor Supply to $40 From $50, Maintains Buy Rating	MT
07-24	Stephens Adjusts Tractor Supply Price Target to $31 From $32	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,345	24,643	22,989	29,146	27,155	16,677	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-38.58%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	18,715	18,427	18,573
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-34.93%	-1.54%	0.79%
P/E	26.9x	23x	21.1x	26.7x	24.9x	17x	15.5x	14.1x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.25x	5.5x	5.4x
PEG	-	1.8x	5.39x	24.49x	25.4x	-1.8x	1.5x	1.43x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.05x	1x	0.95x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.17x	1.11x	1.06x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	9.92x	9.3x	8.78x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	13.9x	12.9x	12.1x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	30.7x	21.4x	22.2x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.26%	4.68%	4.51%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.9667	1.026	1.15
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	3.04%	3.23%	3.62%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.865	2.055	2.258
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	51.8%	49.9%	50.9%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	15,954	16,616	17,546
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,886	1,981	2,114
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,346	1,425	1,540
Net income ¹	997.1	1,089	1,107	1,101	1,096	972.6	1,057	1,145
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	2,038	1,749	1,895
Reference price ²	46.29	44.62	42.53	54.56	51.39	31.80	31.80	31.80
Nbr of stocks (in thousands)	569,075	552,316	540,571	534,195	528,404	524,450	-	-
Announcement Date	27/01/22	26/01/23	01/02/24	30/01/25	29/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRACTOR SUPPLY COMPANY	17.05x	1.16x	9.84x	3.04%	16.68B
AVOLTA AG	27.66x	1.22x	5.68x	2.48%	8.04B
JARIR MARKETING COMPANY	17.4x	1.68x	14.86x	5.61%	5.22B
JUMBO S.A.	9.74x	2.03x	5.83x	5.49%	3.62B
SALLY BEAUTY HOLDINGS, INC.	7.3x	0.55x	4.53x	-.--%	1.43B
WINMARK CORPORATION	30.07x	14.4x	22.84x	-	1.23B
UPBOUND GROUP, INC.	5.93x	0.53x	4.97x	7.6%	1.2B
Average	16.45x	3.08x	9.79x	4.04%	5.35B
Weighted average by Cap.	18.37x	1.72x	9.32x	3.56%