Valuation Tractor Supply Company

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/03/2026 GMT			5-day change	1st Jan Change
50.16 ^USD	-0.69%		-1.99%	+0.30%

03-05	Tractor Supply names Gloria Anderson as the next headliner for Life Out Here	RE
02-24	Freshpet Revenue Growth Set to Reaccelerate Sequentially, Morgan Stanley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	26,345	24,643	22,989	29,146	27,155	26,586	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-2.09%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	28,276	28,207	28,168
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-1.69%	-0.24%	-0.14%
P/E ratio	26.9x	23x	21.1x	26.7x	24.9x	23.1x	21x	18.8x
PBR	13.4x	12.2x	10.9x	13x	10.6x	9.24x	8.18x	7.37x
PEG	-	1.8x	5.39x	24.49x	25.4x	3.74x	2.1x	1.6x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.63x	1.54x	1.43x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.73x	1.63x	1.52x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	13.7x	12.6x	11.6x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	18.4x	16.9x	15.4x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	29.9x	26.8x	23.9x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.34%	3.74%	4.19%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.96	1.039	1.163
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	1.9%	2.06%	2.3%
EPS ²	1.722	1.942	2.018	2.04	2.06	2.187	2.408	2.694
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	43.9%	43.1%	43.2%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	16,330	17,319	18,588
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	2,068	2,232	2,424
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,538	1,672	1,830
Net income ¹	997.1	1,089	1,107	1,101	1,096	1,148	1,251	1,376
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,690	1,621	1,582
Reference price ²	46.29	44.62	42.53	54.56	51.39	50.51	50.51	50.51
Nbr of stocks (in thousands)	569,075	552,316	540,571	534,195	528,404	526,351	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRACTOR SUPPLY COMPANY	23.09x	1.73x	13.67x	1.9%	26.59B
AVOLTA AG	43.73x	1.23x	5.88x	2.31%	8.67B
JARIR MARKETING COMPANY	16.51x	1.51x	13.88x	6.03%	4.36B
JUMBO S.A.	9.8x	2.21x	6.2x	4.6%	3.7B
WINMARK CORPORATION	37.37x	631.31x	960.75x	-	1.62B
SALLY BEAUTY HOLDINGS, INC.	7.39x	0.56x	4.69x	-.--%	1.48B
UPBOUND GROUP, INC.	4.91x	0.53x	5.06x	7.57%	1.2B
MATAS A/S	13.62x	0.89x	6.28x	2.01%	627M
Average	19.55x	80.00x	127.05x	3.49%	6.03B
Weighted average by Cap.	24.61x	22.68x	42.87x	2.66%