Valuation Tractor Supply Company Deutsche Boerse AG
Stocks
TR4
US8923561067
Other Specialty Retailers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.82 EUR | +2.87% |
|
-1.68% | -39.06% |
| 07-24 | Stephens Adjusts Tractor Supply Price Target to $31 From $32 | MT |
| 07-24 | Tractor Supply's Removal of Long-Term Targets Resets Bar, Morgan Stanley Says | MT |
Company Valuation: Tractor Supply Company
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 | 16,268 | - | - |
| Change | - | -6.46% | -6.71% | 26.78% | -6.83% | -40.09% | - | - |
| Enterprise Value (EV) 1 | 26,490 | 25,643 | 24,356 | 30,757 | 28,762 | 18,138 | 17,968 | 18,091 |
| Change | - | -3.2% | -5.02% | 26.28% | -6.49% | -36.94% | -0.94% | 0.68% |
| P/E | 26.9x | 23x | 21.1x | 26.7x | 24.9x | 16.3x | 15x | 13.6x |
| PBR | 13.4x | 12.2x | 10.9x | 13x | 10.6x | 6.1x | 5.36x | 5.27x |
| PEG | - | 1.8x | 5.39x | 24.49x | 25.4x | -2.17x | 1.71x | 1.3x |
| Capitalization / Revenue | 2.07x | 1.73x | 1.58x | 1.96x | 1.75x | 1.02x | 0.98x | 0.93x |
| EV / Revenue | 2.08x | 1.81x | 1.67x | 2.07x | 1.85x | 1.14x | 1.08x | 1.03x |
| EV / EBITDA | 16.8x | 14.4x | 13x | 16.1x | 14.7x | 9.55x | 9.04x | 8.53x |
| EV / EBIT | 20.3x | 17.9x | 16.5x | 21x | 19.6x | 13.4x | 12.6x | 11.7x |
| EV / FCF | 51.9x | 43.9x | 42x | 48.3x | 21.9x | 29.8x | 20.8x | 21.6x |
| FCF Yield | 1.93% | 2.28% | 2.38% | 2.07% | 4.56% | 3.36% | 4.8% | 4.63% |
| 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% | 3.12% | 3.31% | 3.71% |
| EPS 2 | 1.722 | 1.942 | 2.018 | 2.04 | 2.06 | 1.905 | 2.072 | 2.285 |
| Distribution rate | 24.2% | 37.9% | 40.8% | 43.1% | 44.7% | 50.7% | 49.5% | 50.3% |
| Net sales 1 | 12,731 | 14,205 | 14,556 | 14,883 | 15,524 | 15,965 | 16,630 | 17,580 |
| EBITDA 1 | 1,577 | 1,778 | 1,872 | 1,915 | 1,961 | 1,900 | 1,988 | 2,122 |
| EBIT 1 | 1,307 | 1,435 | 1,479 | 1,468 | 1,467 | 1,358 | 1,431 | 1,546 |
| Net income 1 | 997.1 | 1,089 | 1,107 | 1,101 | 1,096 | 993.8 | 1,067 | 1,161 |
| Net Debt 1 | 145.1 | 999.4 | 1,367 | 1,612 | 1,607 | 1,870 | 1,700 | 1,823 |
| Reference price 2 | 46.29 | 44.62 | 42.53 | 54.56 | 51.39 | 31.02 | 31.02 | 31.02 |
| Nbr of stocks (in thousands) | 569,075 | 552,316 | 540,571 | 534,195 | 528,404 | 524,450 | - | - |
| Announcement Date | 1/27/22 | 1/26/23 | 2/1/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.89x | 1.2x | 5.62x | 2.55% | 7.83B | |
| 17.88x | 1.71x | 15x | 5.49% | 5.36B | |
| 9.46x | 1.96x | 5.62x | 5.66% | 3.52B | |
| 7.12x | 0.54x | 4.45x | -.--% | 1.4B | |
| 29.25x | 14.02x | 22.24x | - | 1.19B | |
| 5.89x | 0.53x | 4.95x | 7.66% | 1.19B | |
| 8.27x | 0.76x | 5.37x | 3.1% | 471M | |
| Average | 14.96x | 2.96x | 9.04x | 4.07% | 2.99B | |
| Weighted average by Cap. | 18.86x | 2.10x | 8.84x | 4.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TSCO Stock
- TR4 Stock
- Valuation Tractor Supply Company
Select your edition
All financial news and data tailored to specific country editions
