Valuation Tractor Supply Company Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:30 2026-09-11 EDT			5-day change	1st Jan Change
28.18 ^EUR	-1.05%		-3.04%	-33.48%

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	17,205	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-36.64%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	19,198	19,009	19,100
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-33.25%	-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	9.03x
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%	3.49%
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	33.01	33.01	33.01
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	-	-	-