Valuation Tractor Supply Company

Stocks

Real-time Estimate Cboe BZX 17:44:43 12/11/2026 GMT			5-day change	1st Jan Change
37.00 ^USD	+0.72%		+1.28%	-25.85%

02:30pm	Tractor Supply Joining Uber Marketplace	MT
11-05	Tractor Supply Keeps Quarterly Dividend at $0.24 a Share, Payable Dec. 8 to Holders of Record Nov. 23	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	19,052	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-29.84%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	20,899	20,839	20,788
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-27.34%	-0.29%	-0.25%
P/E	26.9x	23x	21.1x	26.7x	24.9x	19.5x	17.9x	16.2x
PBR	13.4x	12.2x	10.9x	13x	10.6x	7.18x	6.22x	5.86x
PEG	-	1.8x	5.39x	24.49x	25.4x	-2.23x	1.92x	1.6x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.19x	1.14x	1.09x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.3x	1.25x	1.18x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	11x	10.4x	9.95x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	15.3x	14.5x	13.5x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	34.6x	23.4x	21.6x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	2.89%	4.28%	4.63%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.965	1.022	1.104
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	2.63%	2.78%	3.01%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.88	2.055	2.268
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	51.3%	49.7%	48.7%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	16,068	16,691	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	1,363	1,432	1,544
Net income ¹	997.1	1,089	1,107	1,101	1,096	999	1,054	1,145
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,847	1,787	1,735
Reference price ²	46.29	44.62	42.53	54.56	51.39	36.74	36.74	36.74
Nbr of stocks (in thousands)	569,075	552,316	540,571	534,195	528,404	518,574	-	-
Announcement Date	27/01/22	26/01/23	01/02/24	30/01/25	29/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRACTOR SUPPLY COMPANY	19.54x	1.3x	10.98x	2.63%	19.05B
CK HUTCHISON HOLDINGS LIMITED	7.22x	1.23x	6.65x	3.63%	35.2B
ULTA BEAUTY, INC.	22.77x	2.1x	13.99x	-.--%	28.18B
POP MART INTERNATIONAL GROUP LIMITED	18.27x	4.48x	10.87x	1.46%	24.26B
AMER SPORTS, INC.	25.34x	2.24x	11.47x	-.--%	18.08B
DICK'S SPORTING GOODS, INC.	12.73x	0.64x	6.63x	3.33%	13.3B
PUIG BRANDS SA	18.06x	2.31x	11.15x	2.21%	12.59B
CHEWY, INC.	30.07x	0.64x	9.53x	-.--%	9.3B
SANRIO COMPANY, LTD.	21.37x	5.23x	13.06x	1.49%	8.6B
AVOLTA AG	31.94x	1.23x	5.66x	2.41%	8.08B
Average	20.73x	2.14x	10.00x	1.71%	18B
Weighted average by Cap.	18.61x	2.12x	10.10x	1.8%