|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.61 USD | +1.31% |
|
+6.50% | -36.79% |
| 06-29 | Tractor Supply Company(NasdaqGS:TSCO) added to Russell Midcap Value Benchmark | CI |
| 06-29 | Tractor Supply Company(NasdaqGS:TSCO) dropped from Russell Midcap Growth Benchmark | CI |
Company Valuation: Tractor Supply Company
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 | 16,363 | - | - |
| Change | - | -6.46% | -6.71% | 26.78% | -6.83% | -39.74% | - | - |
| Enterprise Value (EV) 1 | 26,490 | 25,643 | 24,356 | 30,757 | 28,762 | 18,071 | 17,853 | 17,724 |
| Change | - | -3.2% | -5.02% | 26.28% | -6.49% | -37.17% | -1.21% | -0.72% |
| P/E | 26.9x | 23x | 21.1x | 26.7x | 24.9x | 14.8x | 13.6x | 12.1x |
| PBR | 13.4x | 12.2x | 10.9x | 13x | 10.6x | 5.6x | 4.95x | 4.5x |
| PEG | - | 1.8x | 5.39x | 24.49x | 25.4x | 5.8x | 1.6x | 1x |
| Capitalization / Revenue | 2.07x | 1.73x | 1.58x | 1.96x | 1.75x | 1.01x | 0.96x | 0.9x |
| EV / Revenue | 2.08x | 1.81x | 1.67x | 2.07x | 1.85x | 1.12x | 1.04x | 0.97x |
| EV / EBITDA | 16.8x | 14.4x | 13x | 16.1x | 14.7x | 8.89x | 8.24x | 7.61x |
| EV / EBIT | 20.3x | 17.9x | 16.5x | 21x | 19.6x | 12.1x | 11.1x | 10.2x |
| EV / FCF | 51.9x | 43.9x | 42x | 48.3x | 21.9x | 22.4x | 19x | 20.5x |
| FCF Yield | 1.93% | 2.28% | 2.38% | 2.07% | 4.56% | 4.47% | 5.27% | 4.89% |
| Dividend per Share 2 | 0.416 | 0.736 | 0.824 | 0.88 | 0.92 | 0.9651 | 1.028 | 1.15 |
| Rate of return | 0.9% | 1.65% | 1.94% | 1.61% | 1.79% | 3.09% | 3.29% | 3.69% |
| EPS 2 | 1.722 | 1.942 | 2.018 | 2.04 | 2.06 | 2.113 | 2.292 | 2.571 |
| Distribution rate | 24.2% | 37.9% | 40.8% | 43.1% | 44.7% | 45.7% | 44.9% | 44.7% |
| Net sales 1 | 12,731 | 14,205 | 14,556 | 14,883 | 15,524 | 16,192 | 17,084 | 18,257 |
| EBITDA 1 | 1,577 | 1,778 | 1,872 | 1,915 | 1,961 | 2,032 | 2,167 | 2,328 |
| EBIT 1 | 1,307 | 1,435 | 1,479 | 1,468 | 1,467 | 1,498 | 1,608 | 1,745 |
| Net income 1 | 997.1 | 1,089 | 1,107 | 1,101 | 1,096 | 1,109 | 1,194 | 1,312 |
| Net Debt 1 | 145.1 | 999.4 | 1,367 | 1,612 | 1,607 | 1,708 | 1,490 | 1,361 |
| Reference price 2 | 46.29 | 44.62 | 42.53 | 54.56 | 51.39 | 31.20 | 31.20 | 31.20 |
| Nbr of stocks (in thousands) | 569,075 | 552,316 | 540,571 | 534,195 | 528,404 | 524,450 | - | - |
| Announcement Date | 1/27/22 | 1/26/23 | 2/1/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 14.77x | 1.12x | 8.89x | 3.09% | 16.36B | ||
| 32.71x | 1.29x | 6x | 2.19% | 9.27B | ||
| 18.26x | 1.7x | 15.75x | 5.33% | 5.35B | ||
| 9.26x | 1.91x | 5.48x | 5.78% | 3.45B | ||
| 34.92x | 17.34x | 26.72x | - | 1.48B | ||
| 6.94x | 0.53x | 4.37x | -.--% | 1.36B | ||
| 5.91x | 0.54x | 5x | 7.48% | 1.22B | ||
| 8.64x | 0.79x | 5.53x | 2.97% | 505M | ||
| Average | 16.43x | 3.15x | 9.72x | 3.83% | 4.88B | |
| Weighted average by Cap. | 19.16x | 1.88x | 9.20x | 3.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TSCO Stock
- Valuation Tractor Supply Company
Select your edition
All financial news and data tailored to specific country editions
















