Three independent discounted-cash-flow-style models value Tractor Supply Company every trading day. 1 of 3 currently price TSCO above its market price.
| Free Cash Flow model | $13.49 |
| Excess Profit model | $29.24 |
| Residual Earnings model | $93.28 |
| Dividend Discount model | $54.38 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +13.6% |
| Net debt / EBITDA | 3.0× |
| Gross margin | +36.4% |
| Revenue CAGR | +3.0% |
| Cash conversion | 1.5× |
| Dividend yield | +3.0% |
| Buyback yield | +1.0% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open TSCO in StockKitty