Tractor Supply Company logo TSCO - Tractor Supply Company

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 24
HOLD 25
SELL 1
STRONG
SELL
0
| PRICE TARGET: $37.00 DETAILS
HIGH: $51.00
LOW: $28.00
MEDIAN: $38.00
CONSENSUS: $37.00
UPSIDE: 12.09%
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 7.1% below fair value
Current Price $33.01
Bear Case $31.10 5.8% downside ($31.10 - $33.01) / $33.01 = -5.8% $2.06 × 15x P/E
Fair Value $35.54 7.7% upside ($35.54 - $33.01) / $33.01 = 7.7% $2.06 × 17x P/E
Bull Case $39.98 21.1% upside ($39.98 - $33.01) / $33.01 = 21.1% $2.06 × 19x P/E

Adjust Assumptions

17.3x
2.06$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 16.0x

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 (50 analysts) $37.00
Analyst Range $28.00 – $51.00
Divergence from AlphaVal 4%

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