As of 2024-07-27, the Intrinsic Value of Tractor Supply Co (TSCO) is 262.75 USD. This TSCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 262.52 USD, the upside of Tractor Supply Co is %.

The range of the Intrinsic Value is 202.13 - 379.23 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	202.13 - 379.23	262.75	0.1%
DCF (Growth 10y)	272.82 - 490.43	347.89	32.5%
DCF (EBITDA 5y)	161.89 - 236.46	188.75	-28.1%
DCF (EBITDA 10y)	229.48 - 328.91	266.66	1.6%
Fair Value	172.65 - 172.65	172.65	-34.24%
P/E	131.24 - 156.98	140.46	-46.5%
EV/EBITDA	73.05 - 142.50	99.25	-62.2%
EPV	93.19 - 123.50	108.35	-58.7%
DDM - Stable	82.03 - 200.01	141.02	-46.3%
DDM - Multi	178.06 - 328.16	229.98	-12.4%