As of 2024-09-10, the Intrinsic Value of Tractor Supply Co (TSCO) is
280.06 USD. This TSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 272.79 USD, the upside of Tractor Supply Co is
%.
The range of the Intrinsic Value is 208.82 - 430.94 USD
280.06 USD
Intrinsic Value
TSCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
208.82 - 430.94 |
280.06 |
2.7% |
| DCF (Growth 10y) |
269.63 - 528.32 |
353.28 |
29.5% |
| DCF (EBITDA 5y) |
167.64 - 233.26 |
186.68 |
-31.6% |
| DCF (EBITDA 10y) |
228.00 - 317.21 |
257.30 |
-5.7% |
| Fair Value |
173.16 - 173.16 |
173.16 |
-36.52% |
| P/E |
126.64 - 163.94 |
147.42 |
-46.0% |
| EV/EBITDA |
82.41 - 168.06 |
118.35 |
-56.6% |
| EPV |
89.02 - 118.34 |
103.68 |
-62.0% |
| DDM - Stable |
86.84 - 231.43 |
159.14 |
-41.7% |
| DDM - Multi |
181.58 - 364.43 |
241.20 |
-11.6% |
TSCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,425.86 |
| Beta |
0.90 |
| Outstanding shares (mil) |
107.87 |
| Enterprise Value (mil) |
30,794.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.24% |
| Cost of Debt |
4.25% |
| WACC |
8.90% |