TSCO
Tractor Supply Co
Price:  
51.54 
USD
Volume:  
3,685,173.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TSCO Intrinsic Value

9.50 %
Upside

What is the intrinsic value of TSCO?

As of 2025-06-16, the Intrinsic Value of Tractor Supply Co (TSCO) is 56.44 USD. This TSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.54 USD, the upside of Tractor Supply Co is 9.50%.

The range of the Intrinsic Value is 40.23 - 95.22 USD

Is TSCO undervalued or overvalued?

Based on its market price of 51.54 USD and our intrinsic valuation, Tractor Supply Co (TSCO) is undervalued by 9.50%.

51.54 USD
Stock Price
56.44 USD
Intrinsic Value
Intrinsic Value Details

TSCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.23 - 95.22 56.44 9.5%
DCF (Growth 10y) 51.22 - 114.89 70.15 36.1%
DCF (EBITDA 5y) 31.60 - 43.10 37.16 -27.9%
DCF (EBITDA 10y) 43.21 - 60.41 51.18 -0.7%
Fair Value 31.30 - 31.30 31.30 -39.27%
P/E 26.46 - 42.93 32.53 -36.9%
EV/EBITDA 14.96 - 30.20 22.18 -57.0%
EPV 17.73 - 25.42 21.57 -58.1%
DDM - Stable 16.99 - 50.92 33.95 -34.1%
DDM - Multi 35.45 - 80.28 48.93 -5.1%

TSCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 27,326.51
Beta 0.59
Outstanding shares (mil) 530.20
Enterprise Value (mil) 29,204.65
Market risk premium 4.60%
Cost of Equity 9.01%
Cost of Debt 4.25%
WACC 8.65%