Valuation Tractor Supply Company

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-20 EDT			5-day change	1st Jan Change
32.91 ^USD	+0.30%		-2.33%	-34.19%

10-19	Wells Fargo Adjusts Price Target on Tractor Supply to $36 From $35	MT
10-19	Piper Sandler Adjusts Price Target on Tractor Supply to $33 From $31	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	17,147	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-36.85%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	19,112	18,955	18,918
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-33.55%	-0.82%	-0.19%
P/E	26.9x	23x	21.1x	26.7x	24.9x	18.1x	16.2x	14.8x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.48x	5.71x	5.59x
PEG	-	1.8x	5.39x	24.49x	25.4x	-1.6x	1.4x	1.56x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.07x	1.03x	0.98x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.2x	1.14x	1.08x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.1x	9.61x	8.99x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14.2x	13.4x	12.3x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	29.5x	22.5x	20.2x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.39%	4.45%	4.95%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.9626	1.022	1.136
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	2.92%	3.1%	3.45%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.823	2.037	2.23
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	52.8%	50.2%	50.9%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	15,979	16,626	17,519
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,890	1,972	2,105
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,349	1,418	1,533
Net income ¹	997.1	1,089	1,107	1,101	1,096	958.4	1,044	1,120
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,964	1,808	1,771
Reference price ²	46.29	44.62	42.53	54.56	51.39	32.91	32.91	32.91
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	18x	1.19x	10.09x	2.93%	17.1B
CK HUTCHISON HOLDINGS LIMITED	7.22x	1.14x	6.33x	3.71%	32.16B
ULTA BEAUTY, INC.	20.44x	1.88x	12.55x	-.--%	25.3B
POP MART INTERNATIONAL GROUP LIMITED	15.27x	3.9x	9.03x	1.75%	23.79B
AMER SPORTS, INC.	24.45x	2.18x	11.11x	-.--%	17.62B
DICK'S SPORTING GOODS, INC.	12.14x	0.61x	6.35x	3.46%	12.78B
PUIG BRANDS SA	17.43x	2.23x	10.75x	2.31%	12.2B
SANRIO COMPANY, LTD.	25.05x	6.32x	15.69x	1.24%	10.16B
CHEWY, INC.	26.67x	0.56x	8.37x	-.--%	8.25B
AVOLTA AG	26.35x	1.17x	5.5x	2.62%	7.5B
Average	19.30x	2.12x	9.58x	1.8%	16.69B
Weighted average by Cap.	17.33x	2.09x	9.51x	1.89%