Valuation Tractor Supply Company Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:03:01 08/10/2026 +03			Pre-market 08:34:21
28.26 ^EUR	-1.29%		29.88	+5.75%

09-24	Tractor Supply Opens $200 Million Distribution Center in Idaho	MT
09-23	Tractor Supply Company Opens 11Th Distribution Center in Nampa, Idaho	CI

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	17,444	-	-
Change	-	-6.46%	-6.71%	26.78%	-6.83%	-35.76%	-	-
Enterprise Value (EV) ¹	26,490	25,643	24,356	30,757	28,762	19,442	19,198	19,217
Change	-	-3.2%	-5.02%	26.28%	-6.49%	-32.4%	-1.26%	0.1%
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	6.57x	5.71x	5.69x
PEG	-	1.8x	5.39x	24.49x	25.4x	-1.92x	1.85x	1.56x
Capitalization / Revenue	2.07x	1.73x	1.58x	1.96x	1.75x	1.09x	1.05x	1x
EV / Revenue	2.08x	1.81x	1.67x	2.07x	1.85x	1.22x	1.16x	1.1x
EV / EBITDA	16.8x	14.4x	13x	16.1x	14.7x	10.3x	9.74x	9.15x
EV / EBIT	20.3x	17.9x	16.5x	21x	19.6x	14.5x	13.6x	12.6x
EV / FCF	51.9x	43.9x	42x	48.3x	21.9x	31.2x	21.9x	20.5x
FCF Yield	1.93%	2.28%	2.38%	2.07%	4.56%	3.2%	4.56%	4.87%
Dividend per Share ²	0.416	0.736	0.824	0.88	0.92	0.9631	1.022	1.15
Rate of return	0.9%	1.65%	1.94%	1.61%	1.79%	2.88%	3.05%	3.44%
EPS ²	1.722	1.942	2.018	2.04	2.06	1.868	2.034	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	15,952	16,607	17,508
EBITDA ¹	1,577	1,778	1,872	1,915	1,961	1,886	1,970	2,101
EBIT ¹	1,307	1,435	1,479	1,468	1,467	1,345	1,416	1,528
Net income ¹	997.1	1,089	1,107	1,101	1,096	974.2	1,046	1,131
Net Debt ¹	145.1	999.4	1,367	1,612	1,607	1,998	1,753	1,773
Reference price ²	46.29	44.62	42.53	54.56	51.39	33.48	33.48	33.48
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.($)
CK HUTCHISON HOLDINGS LIMITED	7.24x	1.14x	6.35x	3.7%	32.23B
POP MART INTERNATIONAL GROUP LIMITED	16.42x	4.23x	9.66x	1.63%	25.51B
ULTA BEAUTY, INC.	19.49x	1.79x	11.96x	-.--%	24.12B
TRACTOR SUPPLY COMPANY	17.93x	1.22x	10.31x	2.88%	17.44B
AMER SPORTS, INC.	22.16x	1.98x	10.11x	-.--%	15.97B
DICK'S SPORTING GOODS, INC.	11.37x	0.58x	5.97x	3.68%	11.97B
PUIG BRANDS SA	16.3x	2.1x	10.15x	2.44%	11.38B
SANRIO COMPANY, LTD.	22.72x	5.68x	14.06x	1.36%	9.21B
CHEWY, INC.	24.56x	0.52x	7.66x	-.--%	7.6B
Average	17.58x	2.14x	9.58x	1.74%	17.27B
Weighted average by Cap.	16.13x	2.11x	9.36x	1.9%