Valuation Tractor Supply Company Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 2026-08-14			5-day change	1st Jan Change
31.18 ^EUR	-0.56%		+6.71%	-27.74%

08-10	B&G Foods Names Robert Mills as CEO	MT
08-07	Tractor Supply Company Announces Executive Changes	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	18,669	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-31.25%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	20,662	20,473	20,564
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-28.16%	-0.92%	0.45%
P/E	26.9x	23x	21.1x	26.7x	24.9x	19.1x	17.5x	15.9x
PBR	13.4x	12.2x	10.9x	13x	10.6x	7.04x	6.19x	6.09x
PEG	-	1.8x	5.39x	24.49x	25.4x	-2.1x	1.89x	1.5x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.17x	1.12x	1.06x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.3x	1.23x	1.17x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.9x	10.4x	9.73x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	15.3x	14.4x	13.4x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	33.2x	23.4x	22x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.01%	4.28%	4.55%
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%	2.7%	2.86%	3.21%
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	35.83	35.83	35.83
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	19.13x	1.3x	10.94x	2.7%	18.67B
AVOLTA AG	28.68x	1.21x	5.58x	2.4%	8.37B
JARIR MARKETING COMPANY	18.57x	1.75x	15.58x	5.31%	5.49B
JUMBO S.A.	10.95x	2.34x	6.74x	5.08%	4.17B
SALLY BEAUTY HOLDINGS, INC.	7.97x	0.58x	4.76x	-.--%	1.54B
WINMARK CORPORATION	30.87x	14.77x	23.42x	-	1.26B
UPBOUND GROUP, INC.	6.96x	0.53x	4.95x	7.95%	1.14B
Average	17.59x	3.21x	10.28x	3.91%	5.81B
Weighted average by Cap.	19.78x	1.82x	10.02x	3.3%