|
Market Closed -
Nasdaq
16:00:00 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 31.29 USD | -0.70% |
|
-4.72% | -37.43% |
| 09-23 | Tractor Supply Opens $200 Million Distribution Center in Idaho | MT |
| 09-23 | Tractor Supply Company Opens 11Th Distribution Center in Nampa, Idaho | 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 | 16,418 | - | - |
| Change | - | -6.46% | -6.71% | 26.78% | -6.83% | -39.54% | - | - |
| Enterprise Value (EV) 1 | 26,490 | 25,643 | 24,356 | 30,757 | 28,762 | 18,411 | 18,218 | 18,317 |
| Change | - | -3.2% | -5.02% | 26.28% | -6.49% | -35.99% | -1.05% | 0.54% |
| P/E | 26.9x | 23x | 21.1x | 26.7x | 24.9x | 16.7x | 15.3x | 14x |
| PBR | 13.4x | 12.2x | 10.9x | 13x | 10.6x | 6.15x | 5.41x | 5.32x |
| PEG | - | 1.8x | 5.39x | 24.49x | 25.4x | -1.83x | 1.68x | 1.53x |
| Capitalization / Revenue | 2.07x | 1.73x | 1.58x | 1.96x | 1.75x | 1.03x | 0.99x | 0.94x |
| EV / Revenue | 2.08x | 1.81x | 1.67x | 2.07x | 1.85x | 1.15x | 1.1x | 1.04x |
| EV / EBITDA | 16.8x | 14.4x | 13x | 16.1x | 14.7x | 9.75x | 9.23x | 8.7x |
| EV / EBIT | 20.3x | 17.9x | 16.5x | 21x | 19.6x | 13.7x | 12.8x | 11.9x |
| EV / FCF | 51.9x | 43.9x | 42x | 48.3x | 21.9x | 29.6x | 20.8x | 19.6x |
| FCF Yield | 1.93% | 2.28% | 2.38% | 2.07% | 4.56% | 3.38% | 4.81% | 5.11% |
| 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% | 3.09% | 3.28% | 3.68% |
| EPS 2 | 1.722 | 1.942 | 2.018 | 2.04 | 2.06 | 1.872 | 2.043 | 2.23 |
| Distribution rate | 24.2% | 37.9% | 40.8% | 43.1% | 44.7% | 51.6% | 50.2% | 51.6% |
| Net sales 1 | 12,731 | 14,205 | 14,556 | 14,883 | 15,524 | 15,953 | 16,611 | 17,531 |
| EBITDA 1 | 1,577 | 1,778 | 1,872 | 1,915 | 1,961 | 1,888 | 1,975 | 2,106 |
| EBIT 1 | 1,307 | 1,435 | 1,479 | 1,468 | 1,467 | 1,346 | 1,419 | 1,533 |
| Net income 1 | 997.1 | 1,089 | 1,107 | 1,101 | 1,096 | 976.3 | 1,051 | 1,131 |
| Net Debt 1 | 145.1 | 999.4 | 1,367 | 1,612 | 1,607 | 1,993 | 1,800 | 1,899 |
| Reference price 2 | 46.29 | 44.62 | 42.53 | 54.56 | 51.39 | 31.29 | 31.29 | 31.29 |
| Nbr of stocks (in thousands) | 569,075 | 552,316 | 540,571 | 534,195 | 528,404 | 521,040 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.83x | 1.15x | 9.75x | 3.07% | 16.42B | |
| 7.48x | 1.17x | 6.51x | 3.58% | 33.31B | |
| 16.66x | 4.3x | 9.82x | 1.61% | 25.87B | |
| 18.92x | 1.74x | 11.61x | -.--% | 23.43B | |
| 21.99x | 1.96x | 10.04x | -.--% | 15.85B | |
| 11.38x | 0.58x | 5.98x | 3.68% | 11.98B | |
| 15.99x | 2.06x | 9.93x | 2.49% | 11.3B | |
| 22.25x | 5.56x | 13.74x | 1.38% | 9.06B | |
| 23.72x | 0.5x | 7.37x | -.--% | 7.34B | |
| 25.21x | 1.15x | 5.42x | 2.71% | 7.15B | |
| Average | 18.04x | 2.02x | 9.02x | 1.85% | 16.17B | |
| Weighted average by Cap. | 16.21x | 2.06x | 9.05x | 1.95% |
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
