TSCO
Tractor Supply Co
Price:  
285.67 
USD
Volume:  
2,181,385.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TSCO Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Tractor Supply Co (TSCO) is 269.25 USD. This TSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 285.67 USD, the upside of Tractor Supply Co is %.

The range of the Intrinsic Value is 205.95 - 392.98 USD

285.67 USD
Stock Price
269.25 USD
Intrinsic Value
Intrinsic Value Details

TSCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 205.95 - 392.98 269.25 -5.7%
DCF (Growth 10y) 278.33 - 508.71 356.91 24.9%
DCF (EBITDA 5y) 164.04 - 235.71 188.52 -34.0%
DCF (EBITDA 10y) 232.94 - 330.25 268.11 -6.1%
Fair Value 172.45 - 172.45 172.45 -39.63%
P/E 127.69 - 174.87 148.06 -48.2%
EV/EBITDA 74.02 - 143.21 98.70 -65.5%
EPV 94.86 - 126.26 110.56 -61.3%
DDM - Stable 83.69 - 207.69 145.69 -49.0%
DDM - Multi 182.08 - 341.51 236.59 -17.2%

TSCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,832.36
Beta 0.78
Outstanding shares (mil) 107.93
Enterprise Value (mil) 32,331.88
Market risk premium 4.60%
Cost of Equity 8.60%
Cost of Debt 4.31%
WACC 8.32%