Valuation Tractor Supply Company

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-08 EDT			5-day change	1st Jan Change
35.29 ^USD	+0.86%		+1.67%	-29.43%

09-04	Uneven Investor Sentiment Toward Hardline Retailers Could Persist Amid Macro Headwinds, UBS Says	MT
09-04	Loop Capital Adjusts Price Target on Tractor Supply to $35 From $32, Maintains Hold Rating	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	18,388	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-32.29%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	20,381	20,192	20,283
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-29.14%	-0.93%	0.45%
P/E	26.9x	23x	21.1x	26.7x	24.9x	18.8x	17.3x	15.6x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.94x	6.1x	6x
PEG	-	1.8x	5.39x	24.49x	25.4x	-2.07x	1.87x	1.5x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.15x	1.11x	1.05x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.28x	1.22x	1.16x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.8x	10.2x	9.59x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	15.1x	14.2x	13.2x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	32.7x	23.1x	21.7x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.05%	4.34%	4.61%
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%	2.74%	2.91%	3.26%
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	35.29	35.29	35.29
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

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	18.69x	1.27x	10.71x	2.76%	18.23B
AVOLTA AG	25.53x	1.16x	5.33x	2.7%	7.48B
JARIR MARKETING COMPANY	17.13x	1.64x	14.41x	5.75%	5.21B
JUMBO S.A.	10.87x	2.31x	6.73x	6.07%	4.15B
SALLY BEAUTY HOLDINGS, INC.	8.11x	0.59x	4.81x	-.--%	1.56B
WINMARK CORPORATION	27.98x	13.44x	21.32x	-	1.14B
UPBOUND GROUP, INC.	6.4x	0.52x	4.86x	8.22%	1.11B
Average	16.39x	2.99x	9.74x	4.25%	5.55B
Weighted average by Cap.	18.46x	1.72x	9.65x	3.57%