Previous Close | $56.79 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Tractor Supply Company operates as a leading rural lifestyle retailer in the United States, catering primarily to farmers, ranchers, and homeowners with a focus on agricultural, livestock, and pet care products. The company’s revenue model is driven by a mix of in-store sales, e-commerce, and private-label brands, with a strong emphasis on customer loyalty programs and seasonal demand cycles. Its product portfolio includes livestock feed, fencing, tools, and outdoor power equipment, positioning it as a one-stop shop for rural and suburban customers. Tractor Supply maintains a competitive edge through its extensive store network, localized inventory, and deep community engagement, which fosters brand loyalty. The company operates in a niche but stable sector, benefiting from consistent demand for essential rural goods and a lack of direct large-scale competitors. Its market position is reinforced by strategic store expansions and a growing emphasis on omnichannel retailing, ensuring accessibility for its geographically dispersed customer base.
In FY 2024, Tractor Supply reported revenue of $14.88 billion, with net income of $1.10 billion, reflecting a robust margin profile. Diluted EPS stood at $2.04, supported by efficient cost management and strong operational execution. Operating cash flow of $1.42 billion underscores the company’s ability to convert sales into cash, while capital expenditures of $784 million indicate ongoing investments in store growth and infrastructure.
The company demonstrates solid earnings power, with net income representing approximately 7.4% of revenue. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, ensuring sustainable reinvestment. The balance between growth spending and profitability highlights disciplined financial management, a key driver of shareholder returns.
Tractor Supply’s balance sheet shows $251 million in cash and equivalents against total debt of $5.42 billion, indicating a leveraged but manageable position. The debt level reflects strategic financing for expansion, while liquidity remains adequate to meet short-term obligations. The company’s financial health is further supported by consistent cash flow generation, providing flexibility for debt servicing and growth initiatives.
Growth trends are positive, with revenue and net income showing steady increases year-over-year. The company’s dividend policy, with a payout of $0.88 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. This balanced approach aligns with its long-term growth strategy and stable cash flow profile.
Market expectations for Tractor Supply are anchored in its consistent performance and rural market dominance. The company’s valuation reflects its earnings stability and growth potential, with investors likely pricing in continued store expansion and margin resilience. Its niche focus and loyal customer base provide a defensive quality in volatile economic conditions.
Tractor Supply’s strategic advantages include its specialized product mix, localized store strategy, and strong brand recognition in rural markets. The outlook remains favorable, driven by organic growth opportunities and operational efficiency. Challenges may arise from macroeconomic pressures, but the company’s resilient business model positions it well for sustained performance.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |