|
Market Closed -
Nasdaq
04:00:00 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 33.94 USD | +0.86% |
|
+1.56% | -32.13% |
| 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 |
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 | 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 | 27/1/22 | 26/1/23 | 1/2/24 | 30/1/25 | 29/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.9x | 1.21x | 10.25x | 2.84% | 17.68B | |
| 7.26x | 1.14x | 6.21x | 3.9% | 32.32B | |
| 22.12x | 2.04x | 13.59x | -.--% | 27.38B | |
| 16.95x | 4.11x | 9.97x | 1.58% | 22.57B | |
| 23.76x | 2.12x | 10.8x | -.--% | 17.12B | |
| 12.15x | 0.61x | 6.33x | 3.46% | 12.79B | |
| 17.27x | 2.21x | 10.69x | 2.31% | 12.11B | |
| 23.52x | 5.91x | 14.56x | 1.3% | 9.65B | |
| 27.65x | 0.59x | 8.71x | -.--% | 8.56B | |
| 29.07x | 1.12x | 5.19x | 2.51% | 7.86B | |
| Average | 19.76x | 2.11x | 9.63x | 1.79% | 16.81B | |
| Weighted average by Cap. | 17.87x | 2.08x | 9.70x | 1.88% |
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
- Valuation Tractor Supply Company
Select your edition
All financial news and data tailored to specific country editions
