Valuation Tractor Supply Company

Stocks

Market Closed - Nasdaq 00:00:00 17/10/2026 +04			5-day change	1st Jan Change
33.16 ^USD	-0.63%		-1.60%	-33.69%

10-14	Stephens Adjusts Price Target on Tractor Supply to $32 From $31	MT
10-12	Gordon Haskett Adjusts Price Target on Tractor Supply to $32 From $50	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	17,278	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-36.37%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	19,242	19,085	19,048
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-33.1%	-0.81%	-0.19%
P/E	26.9x	23x	21.1x	26.7x	24.9x	18.4x	16.3x	14.9x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.53x	5.76x	5.63x
PEG	-	1.8x	5.39x	24.49x	25.4x	-1.5x	1.2x	1.57x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.08x	1.04x	0.99x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.21x	1.15x	1.09x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.2x	9.68x	9.05x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14.3x	13.5x	12.4x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	29.7x	22.6x	20.4x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.36%	4.42%	4.91%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.9626	1.022	1.136
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	2.9%	3.08%	3.42%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.8	2.037	2.23
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	53.5%	50.2%	50.9%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	15,962	16,613	17,519
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,888	1,971	2,105
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,347	1,416	1,530
Net income ¹	997.1	1,089	1,107	1,101	1,096	950	1,044	1,120
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,964	1,808	1,771
Reference price ²	46.29	44.62	42.53	54.56	51.39	33.16	33.16	33.16
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRACTOR SUPPLY COMPANY	18.42x	1.21x	10.19x	2.9%	17.28B
CK HUTCHISON HOLDINGS LIMITED	7.22x	1.14x	6.33x	3.71%	32.16B
ULTA BEAUTY, INC.	20.48x	1.89x	12.57x	-.--%	25.35B
POP MART INTERNATIONAL GROUP LIMITED	15.28x	3.9x	9.03x	1.75%	23.79B
AMER SPORTS, INC.	24.24x	2.16x	11.02x	-.--%	17.47B
DICK'S SPORTING GOODS, INC.	12.19x	0.62x	6.38x	3.44%	12.84B
PUIG BRANDS SA	17.67x	2.25x	10.88x	2.28%	12.4B
SANRIO COMPANY, LTD.	24.67x	6.22x	15.43x	1.25%	10.04B
CHEWY, INC.	27.24x	0.58x	8.57x	-.--%	8.43B
AVOLTA AG	25.69x	1.15x	5.45x	2.68%	7.33B
Average	19.31x	2.11x	9.58x	1.8%	16.71B
Weighted average by Cap.	17.34x	2.08x	9.51x	1.89%