Valuation Tractor Supply Company Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:21:59 2026-10-12 EDT			5-day change	1st Jan Change
29.34 ^EUR	+0.72%		+8.32%	-30.74%

10-12	Gordon Haskett Adjusts Price Target on Tractor Supply to $32 From $50	MT
10-09	Gordon Haskett Adjusts Tractor Supply Price Target to $50 From $30	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	17,559	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-35.34%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	19,557	19,312	19,330
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-32%	-1.25%	0.09%
P/E	26.9x	23x	21.1x	26.7x	24.9x	17.9x	16.4x	15x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.57x	5.7x	5.68x
PEG	-	1.8x	5.39x	24.49x	25.4x	-1.89x	1.77x	1.58x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.1x	1.06x	1x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.23x	1.16x	1.1x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.4x	9.8x	9.2x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14.5x	13.6x	12.7x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	31.4x	22x	20.7x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.18%	4.54%	4.84%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.9626	1.022	1.15
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	2.88%	3.06%	3.44%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.865	2.037	2.23
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	51.6%	50.2%	51.6%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	15,957	16,609	17,511
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,887	1,971	2,101
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,346	1,416	1,528
Net income ¹	997.1	1,089	1,107	1,101	1,096	974.6	1,044	1,120
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,998	1,752	1,771
Reference price ²	46.29	44.62	42.53	54.56	51.39	33.45	33.45	33.45
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.($)
CK HUTCHISON HOLDINGS LIMITED	7.31x	1.15x	6.39x	3.67%	32.53B
POP MART INTERNATIONAL GROUP LIMITED	16.38x	4.22x	9.63x	1.64%	25.48B
ULTA BEAUTY, INC.	19.7x	1.81x	12.09x	-.--%	24.39B
TRACTOR SUPPLY COMPANY	18.07x	1.23x	10.37x	2.86%	17.56B
AMER SPORTS, INC.	22.72x	2.03x	10.36x	-.--%	16.37B
DICK'S SPORTING GOODS, INC.	11.54x	0.59x	6.06x	3.63%	12.15B
PUIG BRANDS SA	16.34x	2.11x	10.17x	2.44%	11.4B
SANRIO COMPANY, LTD.	23.38x	5.86x	14.52x	1.32%	9.47B
CHEWY, INC.	24.61x	0.52x	7.68x	-.--%	7.62B
Average	17.78x	2.17x	9.70x	1.73%	17.44B
Weighted average by Cap.	16.31x	2.13x	9.46x	1.88%