Tractor Supply Co
NASDAQ:TSCO

Watchlist Manager
Tractor Supply Co Logo
Tractor Supply Co
NASDAQ:TSCO
Watchlist
Price: 54.42 USD 0.07% Market Closed
Market Cap: 28.8B USD

Intrinsic Value

The intrinsic value of one TSCO stock under the Base Case scenario is 44.82 USD. Compared to the current market price of 54.42 USD, Tractor Supply Co is Overvalued by 18%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TSCO Intrinsic Value
44.82 USD
Overvaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Tractor Supply Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about TSCO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TSCO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Tractor Supply Co.

Explain Valuation
Compare TSCO to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

The company’s heavy reliance on discretionary rural lifestyle purchases exposes it to sudden drops in consumer sentiment, especially when farm incomes or rural economies decline. A prolonged downturn in agricultural commodity prices and related farm spending could significantly erode revenue.

As Tractor Supply expands into more densely populated markets, increased competition from home improvement giants and mass retailers with comparable product lines threatens to dilute its brand’s rural focus and compress margins.

Escalating freight costs and ongoing supply chain disruptions can hinder the retailer’s ability to maintain in-stock inventory levels of critical products, potentially undermining customer loyalty and constraining near-term sales growth.

Bull Theses

Tractor Supply’s deep customer loyalty in rural and semi-urban communities, fueled by its niche product assortment and reputation for local service, positions the retailer to weather economic volatility better than most generalist stores.

Consistent investments in e-commerce capabilities and curbside pickup options are expanding the company’s omnichannel presence, giving it an edge in serving both urban and rural markets where competitors lack similar offerings.

Management’s strategic store expansions, focusing on smaller-footprint locations in underserved regions, could sustain above-market growth by capturing unaddressed demand for agricultural, pet, and home improvement products in these areas.

Show More Less
How do you feel about TSCO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tractor Supply Co

Current Assets 3.6B
Cash & Short-Term Investments 184.6m
Other Current Assets 3.5B
Non-Current Assets 7.2B
PP&E 6.8B
Intangibles 399.3m
Other Non-Current Assets 68.9m
Current Liabilities 2.8B
Accounts Payable 1.5B
Accrued Liabilities 1.2B
Other Current Liabilities 45.4m
Non-Current Liabilities 5.5B
Long-Term Debt 1.8B
Other Non-Current Liabilities 3.7B
Efficiency

Free Cash Flow Analysis
Tractor Supply Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Tractor Supply Co

Revenue
15.4B USD
Cost of Revenue
-9.8B USD
Gross Profit
5.6B USD
Operating Expenses
-4.1B USD
Operating Income
1.5B USD
Other Expenses
-382.9m USD
Net Income
1.1B USD
Fundamental Scores

TSCO Profitability Score
Profitability Due Diligence

Tractor Supply Co's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Healthy Gross Margin
60/100
Profitability
Score

Tractor Supply Co's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

TSCO Solvency Score
Solvency Due Diligence

Tractor Supply Co's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
69/100
Solvency
Score

Tractor Supply Co's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TSCO Price Targets Summary
Tractor Supply Co

Wall Street analysts forecast TSCO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TSCO is 64.51 USD with a low forecast of 48.66 USD and a high forecast of 73.5 USD.

Lowest
Price Target
48.66 USD
11% Downside
Average
Price Target
64.51 USD
19% Upside
Highest
Price Target
73.5 USD
35% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TSCO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

TSCO Insider Trading
Buy and sell transactions by insiders

TSCO News

Other Videos
What is the Intrinsic Value of one TSCO stock?

The intrinsic value of one TSCO stock under the Base Case scenario is 44.82 USD.

Is TSCO stock undervalued or overvalued?

Compared to the current market price of 54.42 USD, Tractor Supply Co is Overvalued by 18%.

Back to Top