Valuation Tractor Supply Company

Stocks

Market Closed - Nasdaq 23:00:00 18/09/2026 +03			5-day change	1st Jan Change
32.21 ^USD	-1.86%		-2.42%	-35.59%

09-09	Tractor Supply Company Presents at Barclays 19th Annual Global Consumer Staples Conference, Sep-09-2026 08:15 AM
09-04	Uneven Investor Sentiment Toward Hardline Retailers Could Persist Amid Macro Headwinds, UBS Says	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	16,783	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-38.2%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	18,776	18,583	18,682
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-34.72%	-1.03%	0.53%
P/E	26.9x	23x	21.1x	26.7x	24.9x	17.2x	15.8x	14.4x
PBR	13.4x	12.2x	10.9x	13x	10.6x	6.33x	5.57x	5.47x
PEG	-	1.8x	5.39x	24.49x	25.4x	-1.89x	1.74x	1.57x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.05x	1.01x	0.96x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.18x	1.12x	1.07x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	9.94x	9.41x	8.87x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14x	13.1x	12.2x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	30.2x	21.2x	20x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.32%	4.71%	5.01%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.9667	1.026	1.15
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	3%	3.19%	3.57%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.872	2.043	2.23
Distribution rate	24.2%	37.9%	40.8%	43.1%	44.7%	51.6%	50.2%	51.6%
Net sales ¹	12,731	14,205	14,556	14,883	15,524	15,953	16,611	17,531
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,888	1,975	2,106
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,346	1,419	1,533
Net income ¹	997.1	1,089	1,107	1,101	1,096	976.3	1,051	1,131
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,993	1,800	1,899
Reference price ²	46.29	44.62	42.53	54.56	51.39	32.21	32.21	32.21
Nbr of stocks (in thousands)	569,075	552,316	540,571	534,195	528,404	521,040	-	-
Announcement Date	1/27/22 A	1/26/23 A	2/1/24 A	1/30/25 A	1/29/26 A	-	-	-

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	17.2x	1.18x	9.94x	3%	16.78B
AVOLTA AG	24.15x	1.13x	5.34x	2.83%	6.94B
JARIR MARKETING COMPANY	17.29x	1.66x	14.54x	5.7%	5.25B
JUMBO S.A.	10.29x	2.16x	6.3x	6.41%	3.87B
SALLY BEAUTY HOLDINGS, INC.	7.67x	0.56x	4.63x	-.--%	1.48B
WINMARK CORPORATION	25.1x	12.12x	19.22x	-	1.03B
UPBOUND GROUP, INC.	5.78x	0.5x	4.65x	9.11%	999M
MATAS A/S	11.34x	0.78x	5.57x	2.87%	479M
Average	14.85x	2.51x	8.77x	4.28%	4.6B
Weighted average by Cap.	17.25x	1.60x	9.19x	3.78%