Valuation models
price $33.94 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused27.44 – 56.1637.9711% undervaluedDCF · Perpetuity growth · 10y27.64 – 57.2638.4812% undervaluedDCF · EBITDA exit · 5y44.92 – 50.0947.4328% undervaluedDCF · EBITDA exit · 10y42.10 – 51.7446.6827% undervaluedP/E · peers36.54 – 88.3752.1135% undervaluedP/E · own history44.78 – 53.5549.5832% undervaluedPEG—15.85114% overvaluedEV/EBITDA · peers38.68 – 71.4348.3530% undervaluedEV/Revenue · peers30.59 – 42.5731.916% overvaluedEarnings power value9.82 – 21.5814.40136% overvaluedDividend discount20.13 – 50.3730.6011% overvaluedWall St. consensus target—35.504% belowCost of capital (WACC)—6.76%—
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
37.97
Tractor Supply closed at $33.94 — undervalued by 11% vs model.
27.44the model's range56.16
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
14.40 – 52.11
Wall St. target
35.50 4% below
Below model, 1y
30 of 30 days
How it is valued
Valued asDividend Payer
Low/slowing growth (~3% recent)Moderate margins (7% net margin)Pays dividendsModerately volatile earningsHigh leverage (D/E 2.3x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.