Valuation Tractor Supply Company

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 18/07/2025 BST			5-day change	1st Jan Change
56.58 ^USD	-0.44%		-0.37%	+6.63%

07-18	Stephens Adjusts Price Target on Tractor Supply to $50 From $48, Maintains Equalweight Rating	MT
07-18	Citigroup Adjusts Tractor Supply Price Target to $57 From $51, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	16,693	26,311	24,291	23,342	29,146	29,999	-	-
Change	-	57.62%	-7.68%	-3.91%	24.86%	2.93%	-	-
Enterprise Value (EV) ¹	16,373	26,456	25,290	24,708	30,757	31,914	32,007	32,032
Change	-	61.58%	-4.41%	-2.3%	24.48%	3.76%	0.29%	0.08%
P/E ratio	22.5x	26.8x	22.6x	21.4x	26.7x	27.1x	24.5x	21.7x
PBR	8.66x	13.4x	12.1x	11x	13x	12.2x	11.4x	10.4x
PEG	-	0.8x	1.8x	5.47x	24.49x	11.51x	2.3x	1.7x
Capitalization / Revenue	1.57x	2.07x	1.71x	1.6x	1.96x	1.92x	1.81x	1.68x
EV / Revenue	1.54x	2.08x	1.78x	1.7x	2.07x	2.05x	1.93x	1.8x
EV / EBITDA	12.7x	16.8x	14.2x	13.2x	16.1x	16x	14.8x	13.6x
EV / EBIT	15.3x	20.2x	17.6x	16.7x	21x	21.3x	19.7x	17.9x
EV / FCF	14.9x	51.8x	43.3x	42.6x	48.3x	39.7x	32.9x	27.2x
FCF Yield	6.72%	1.93%	2.31%	2.35%	2.07%	2.52%	3.04%	3.68%
Dividend per Share ²	0.3	0.416	0.736	0.824	0.88	0.928	0.9914	1.085
Rate of return	1.05%	0.9%	1.67%	1.91%	1.61%	1.64%	1.75%	1.92%
EPS ²	1.276	1.722	1.942	2.018	2.04	2.088	2.313	2.607
Distribution rate	23.5%	24.2%	37.9%	40.8%	43.1%	44.4%	42.9%	41.6%
Net sales ¹	10,620	12,731	14,205	14,556	14,883	15,584	16,585	17,826
EBITDA ¹	1,288	1,577	1,778	1,872	1,915	1,994	2,155	2,353
EBIT ¹	1,071	1,307	1,435	1,479	1,468	1,497	1,623	1,785
Net income ¹	749	997.1	1,089	1,107	1,101	1,109	1,209	1,333
Net Debt ¹	-319.8	145.1	999.4	1,367	1,612	1,915	2,008	2,033
Reference price ²	28.66	46.23	43.98	43.18	54.56	56.58	56.58	56.58
Nbr of stocks (in thousands)	582,487	569,075	552,316	540,571	534,195	530,203	-	-
Announcement Date	28/01/21	27/01/22	26/01/23	01/02/24	30/01/25	-	-	-

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.($)
TRACTOR SUPPLY COMPANY	27.1x	2.05x	16x	1.64%	30B
AVOLTA AG	36.84x	1.19x	5.72x	2.29%	7.91B
JUMBO S.A.	12.36x	3x	8.23x	5.75%	4.85B
JARIR MARKETING COMPANY	14.88x	1.43x	13.16x	6.17%	4.1B
UPBOUND GROUP, INC.	6.83x	0.61x	5.4x	6.39%	1.41B
WINMARK CORPORATION	32.5x	16.27x	24.21x	-	1.33B
SALLY BEAUTY HOLDINGS, INC.	5.34x	0.48x	4.15x	-.--%	976M
MATAS A/S	13.79x	0.99x	6.62x	1.87%	815M
Average	18.70x	3.25x	10.44x	3.44%	6.42B
Weighted average by Cap.	25.19x	2.24x	13.01x	2.62%