Valuation Tractor Supply Company Sao Paulo

Stocks

Market Closed - Sao Paulo 15:39:51 2026-10-30 EDT			5-day change	1st Jan Change
10.21 ^BRL	+2.30%		+6.80%	-34.80%

10-23	Stephens Adjusts Tractor Supply Price Target to $34 From $32	MT
10-23	Telsey Advisory Adjusts Price Target on Tractor Supply to $40 From $38	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	17,684	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-34.88%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	19,517	19,459	19,419
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-32.14%	-0.3%	-0.2%
P/E	26.9x	23x	21.1x	26.7x	24.9x	17.9x	16.5x	15x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.63x	5.75x	5.41x
PEG	-	1.8x	5.39x	24.49x	25.4x	-2.25x	1.98x	1.4x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.1x	1.06x	1.01x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.21x	1.17x	1.11x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.3x	9.75x	9.29x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14.3x	13.6x	12.6x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	32.3x	21.8x	20.2x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.09%	4.58%	4.96%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.9627	1.022	1.104
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	2.84%	3.01%	3.25%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.896	2.054	2.268
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	50.8%	49.8%	48.7%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	16,064	16,687	17,548
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,904	1,996	2,090
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,362	1,432	1,544
Net income ¹	997.1	1,089	1,107	1,101	1,096	997.9	1,053	1,145
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,833	1,774	1,735
Reference price ²	46.29	44.62	42.53	54.56	51.39	33.94	33.94	33.94
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	7.17x	1.13x	6.3x	3.73%	31.95B
ULTA BEAUTY, INC.	22.39x	2.06x	13.76x	-.--%	27.72B
POP MART INTERNATIONAL GROUP LIMITED	16.39x	3.88x	9.42x	1.65%	21.53B
TRACTOR SUPPLY COMPANY	17.75x	1.21x	10.17x	2.86%	17.53B
AMER SPORTS, INC.	23.61x	2.11x	10.74x	-.--%	17.01B
DICK'S SPORTING GOODS, INC.	12x	0.61x	6.25x	3.5%	12.63B
PUIG BRANDS SA	17.01x	2.18x	10.52x	2.35%	11.89B
SANRIO COMPANY, LTD.	23.05x	5.78x	14.24x	1.33%	9.44B
CHEWY, INC.	27.06x	0.57x	8.51x	-.--%	8.37B
Average	18.49x	2.17x	9.99x	1.71%	17.56B
Weighted average by Cap.	17.17x	2.07x	9.84x	1.83%