Tractor Supply Company logo TSCO - Tractor Supply Company

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 25
HOLD 25
SELL 1
STRONG
SELL
0
| PRICE TARGET: $36.63 DETAILS
HIGH: $41.00
LOW: $31.00
MEDIAN: $36.00
CONSENSUS: $36.63
UPSIDE: 12.60%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 8.5% below fair value
Current Price $32.53
Bear Case $31.10 4.4% downside ($31.10 - $32.53) / $32.53 = -4.4% $2.06 × 15x P/E
Fair Value $35.54 9.3% upside ($35.54 - $32.53) / $32.53 = 9.3% $2.06 × 17x P/E
Bull Case $39.98 22.9% upside ($39.98 - $32.53) / $32.53 = 22.9% $2.06 × 19x P/E

Adjust Assumptions

17.3x
2.06$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 15.8x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $2.06, the base-case value is $35.54 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (51 analysts) $36.63
Analyst Range $31.00 – $41.00
Divergence from AlphaVal 3%

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples