TRACTOR SUPPLY CO /DE/ (TSCO)
Retail-Building Materials, Hardware, Garden Supply · Consumer Discretionary · $21.7B
Intrinsic Value (Consensus)
$23.54
Current Price
$41.20
Margin of Safety
-42.9%
42.9% Above Intrinsic Value
Value: $24
Price: $41
Valuation Model Estimates
Current Price: $41.20
DCF (Discounted Cash Flow)
$17.87
Graham Number
$15.09
Earnings Power Value
$20.00
Relative Value (P/E)
$41.20
Dividend Discount Model
$2.89
Consensus Value
$23.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.06
- EPS (Forward)
- $2.10
- Book Value
- $4.91
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 42.5%
- Debt/Equity
- 6%
- Revenue Growth
- 4.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance