Valuation Tractor Supply Company

Equities

Real-time Estimate Cboe BZX Other stock markets 13:16:29 2024-09-10 EDT			5-day change	1st Jan Change
270.75 ^USD	-0.75%		+0.35%	+25.23%

09-06	Loop Capital Adjusts Price Target on Tractor Supply to $260 From $250, Maintains Hold Rating	MT
09-06	Analyst recommendations: Broadcom, Qualcomm, Lululemon Athletica, Vertex Pharmaceuticals...

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,998	16,631	26,942	24,851	23,248	29,426	-	-
Change	-	51.22%	62%	-7.76%	-6.45%	26.57%	-	-
Enterprise Value (EV) ¹	11,345	16,311	27,087	25,850	24,614	31,150	31,254	31,218
Change	-	43.78%	66.06%	-4.57%	-4.78%	26.55%	0.33%	-0.12%
P/E ratio	19.9x	22.4x	27.5x	23.2x	21.3x	26.5x	24.3x	21.8x
PBR	7.1x	8.63x	13.8x	12.4x	11x	12.4x	11.7x	10.7x
PEG	-	0.6x	0.8x	1.8x	5.44x	14.02x	2.67x	1.9x
Capitalization / Revenue	1.32x	1.57x	2.12x	1.75x	1.6x	1.97x	1.87x	1.75x
EV / Revenue	1.36x	1.54x	2.13x	1.82x	1.69x	2.09x	1.99x	1.86x
EV / EBITDA	12x	12.7x	17.2x	14.5x	13.1x	16.2x	15x	13.9x
EV / EBIT	15.3x	15.2x	20.7x	18x	16.6x	21x	19.6x	17.9x
EV / FCF	19.1x	14.8x	53.1x	44.3x	42.4x	37x	31.5x	25.9x
FCF Yield	5.24%	6.75%	1.88%	2.26%	2.36%	2.71%	3.18%	3.86%
Dividend per Share ²	1.36	1.5	2.08	3.68	4.12	4.414	4.717	5.244
Rate of return	1.46%	1.05%	0.88%	1.64%	1.92%	1.62%	1.73%	1.92%
EPS ²	4.66	6.38	8.61	9.71	10.09	10.28	11.22	12.53
Distribution rate	29.2%	23.5%	24.2%	37.9%	40.8%	42.9%	42.1%	41.9%
Net sales ¹	8,352	10,620	12,731	14,205	14,556	14,900	15,736	16,827
EBITDA ¹	942.1	1,288	1,577	1,778	1,872	1,925	2,078	2,247
EBIT ¹	743.2	1,071	1,307	1,435	1,479	1,482	1,595	1,741
Net income ¹	562.4	749	997.1	1,089	1,107	1,109	1,191	1,302
Net Debt ¹	346.7	-319.8	145.1	999.4	1,367	1,724	1,828	1,792
Reference price ²	92.90	142.76	236.72	224.97	215.03	272.79	272.79	272.79
Nbr of stocks (in thousands)	118,386	116,497	113,815	110,463	108,114	107,869	-	-
Announcement Date	1/30/20	1/28/21	1/27/22	1/26/23	2/1/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TRACTOR SUPPLY COMPANY	26.53x	2.09x	16.18x	+1.62%	29.43B
AVOLTA AG	22.26x	1.11x	5.4x	+2.44%	5.63B
JARIR MARKETING COMPANY	15.58x	1.43x	13.11x	+6.18%	4.07B
JUMBO S.A.	10.23x	2.5x	6.87x	+9.69%	3.64B
UPBOUND GROUP, INC.	9.93x	0.67x	6.03x	+4.85%	1.67B
WINMARK CORPORATION	31.26x	15.35x	23.71x	-	1.22B
SALLY BEAUTY HOLDINGS, INC.	8.03x	0.56x	4.75x	-.--%	1.2B
MATAS A/S	14.93x	0.94x	6.39x	+2.05%	687M
LESLIE'S, INC.	87.01x	0.95x	10.33x	-.--%	536M
Average	25.09x	2.84x	10.31x	+3.35%	5.34B
Weighted average by Cap.	23.46x	2.17x	13.30x	+2.80%