Valuation Tractor Supply Company

Stocks

Market Closed - Nasdaq 00:00:00 29/08/2026 +04			5-day change	1st Jan Change
34.72 ^USD	+0.06%		-0.74%	-30.57%

08-25	Instacart, Petsense by Tractor Supply Form Same-Day Delivery Partnership	MT
08-10	B&G Foods Names Robert Mills as CEO	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	18,091	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-33.38%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	20,084	19,895	19,986
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-30.17%	-0.94%	0.46%
P/E	26.9x	23x	21.1x	26.7x	24.9x	18.5x	17x	15.4x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.83x	6x	5.9x
PEG	-	1.8x	5.39x	24.49x	25.4x	-2.03x	1.84x	1.5x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.13x	1.09x	1.03x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.26x	1.2x	1.14x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.6x	10.1x	9.45x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14.9x	14x	13x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	32.3x	22.7x	21.4x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.1%	4.4%	4.68%
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%	2.78%	2.96%	3.31%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.872	2.046	2.258
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	51.6%	50.2%	50.9%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	15,953	16,615	17,546
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,889	1,977	2,114
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,347	1,421	1,540
Net income ¹	997.1	1,089	1,107	1,101	1,096	976.4	1,052	1,145
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,993	1,804	1,895
Reference price ²	46.29	44.62	42.53	54.56	51.39	34.72	34.72	34.72
Nbr of stocks (in thousands)	569,075	552,316	540,571	534,195	528,404	521,040	-	-
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	18.54x	1.26x	10.63x	2.78%	18.09B
AVOLTA AG	26.65x	1.18x	5.42x	2.59%	7.81B
JARIR MARKETING COMPANY	18.47x	1.74x	15.51x	5.33%	5.47B
JUMBO S.A.	10.72x	2.28x	6.58x	5.19%	4.09B
SALLY BEAUTY HOLDINGS, INC.	8.03x	0.58x	4.78x	-.--%	1.55B
WINMARK CORPORATION	29.66x	14.21x	22.54x	-	1.21B
UPBOUND GROUP, INC.	6.48x	0.53x	4.89x	8.12%	1.12B
MATAS A/S	11.98x	0.8x	5.71x	2.72%	513M
Average	16.32x	2.82x	9.51x	3.82%	4.98B
Weighted average by Cap.	18.82x	1.76x	9.77x	3.4%