Valuation Tractor Supply Company Wiener Boerse

Stocks

Real-time Estimate Tradegate 08:30:08 2026-09-16 EDT			5-day change	1st Jan Change
28.74 ^EUR	-0.49%		-5.40%	-33.06%

09-09	Tractor Supply Company Presents at Barclays 19th Annual Global Consumer Staples Conference, Sep-09-2026 08:15 AM
09-04	Uneven Investor Sentiment Toward Hardline Retailers Could Persist Amid Macro Headwinds, UBS Says	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	17,210	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-36.62%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	19,203	19,014	19,105
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-33.23%	-0.99%	0.48%
P/E	26.9x	23x	21.1x	26.7x	24.9x	17.6x	16.1x	14.6x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.49x	5.71x	5.61x
PEG	-	1.8x	5.39x	24.49x	25.4x	-1.93x	1.74x	1.4x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.08x	1.04x	0.98x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.2x	1.14x	1.09x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.2x	9.62x	9.02x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14.3x	13.4x	12.4x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	30.8x	21.7x	20.4x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.24%	4.61%	4.9%
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%	2.93%	3.11%	3.48%
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	1,888	1,976	2,117
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,346	1,420	1,541
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	33.03	33.03	33.03
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	17.64x	1.2x	10.17x	2.93%	17.21B
AVOLTA AG	24.7x	1.14x	5.38x	2.77%	7.14B
JARIR MARKETING COMPANY	16.85x	1.62x	14.17x	5.85%	5.12B
JUMBO S.A.	10.48x	2.21x	6.44x	6.29%	3.97B
SALLY BEAUTY HOLDINGS, INC.	7.61x	0.56x	4.6x	-.--%	1.47B
WINMARK CORPORATION	26.52x	12.77x	20.26x	-	1.08B
UPBOUND GROUP, INC.	5.99x	0.51x	4.72x	8.79%	1.03B
Average	15.68x	2.86x	9.39x	4.44%	5.29B
Weighted average by Cap.	17.66x	1.65x	9.32x	3.73%