Valuation Tractor Supply Company

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-06-30 EDT			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

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

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	14.77x	1.12x	8.89x	3.09%	16.36B
AVOLTA AG	32.71x	1.29x	6x	2.19%	9.27B
JARIR MARKETING COMPANY	18.26x	1.7x	15.75x	5.33%	5.35B
JUMBO S.A.	9.26x	1.91x	5.48x	5.78%	3.45B
WINMARK CORPORATION	34.92x	17.34x	26.72x	-	1.48B
SALLY BEAUTY HOLDINGS, INC.	6.94x	0.53x	4.37x	-.--%	1.36B
UPBOUND GROUP, INC.	5.91x	0.54x	5x	7.48%	1.22B
MATAS A/S	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%