Consumer Cyclical / Specialty Retail

Tractor Supply Company (TSCO)

$30.01
-5.57%
$16.5B
Market Cap
15.5
P/E Ratio
0.50
Beta
3.04%
Dividend Yield
Piotroski 5/9Altman Z 4.6 SafeBeneish M -2.42 CleanROIC−WACC +4.8%

Quantitative Summary

Deterministic

At 15.5x earnings — a 56% discount to the sector average of 35.0x — TSCO is in the lower valuation range. Financial health is average: Piotroski 5/9, Altman Z 4.6. DCF fair value of $16 implies 65% downside based on model assumptions.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The company demonstrates robust capital efficiency and earnings power, evidenced by a 5.1% ROIC-WACC spread that indicates value creation above the cost of capital. This high return is driven primarily by significant financial leverage rather than operational expansion or pricing power; while net margins sit at a healthy 7.1%, asset turnover remains moderate at 1.42x, and equity utilization is aggressive with an equity multiplier of 4.24x pushing ROE to 42.5%. Fundamental integrity checks are mixed: the Piotroski F-Score of 5/9 suggests average financial strength without recent deterioration, while a high Altman Z-Score of 4.8 signals low bankruptcy risk despite the elevated leverage. However, earnings quality metrics warrant scrutiny given a negative Beneish M-Score of -2.42 and sluggish revenue growth of only 4.3% year-over-year, which constrains long-term scalability relative to its margin profile.

Valuation metrics present a stark divergence between current market pricing and intrinsic value models. Trading at 21.3x earnings significantly below the sector average of 42.1x implies the stock is priced for lower growth expectations or carries hidden risks not immediately apparent in standard multiples. This discount aligns with discounted cash flow analysis, which calculates a fair value $17 per share, representing a -63% downside from current levels based on an assumed 10-year free cash flow growth rate of 18.3%. The market appears to be pricing in substantial headwinds that contradict the company's robust profitability factor (RMW) score of 0.278, suggesting investors may be discounting future operational capabilities due to recent performance trends or macro concerns within the consumer cyclical sector.

Risk-adjusted returns have been negative over recent periods, highlighted by a Fama-French alpha of -12.38% annually and neutral exposure to value factors (HML: -0.085). This underperformance is compounded by insider activity showing $11,959,624 in net selling over the last 90 days, indicating potential skepticism from management or major shareholders regarding current valuations or future prospects. While the balance sheet remains secure with a strong Z-Score and the business generates consistent returns on invested capital, the combination of depressed valuation multiples relative to sector peers, negative alpha generation, and significant insider outflows suggests the market is currently pricing in substantial downside risk that has not yet been fully realized in earnings quality metrics like revenue growth.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive
Market Price
$30.01
Fair Value
$16
Implied Upside
-46.1%
$16IMPLIED FAIR VALUEOVERVALUEDOVERUNDER
Growth Rate (Y1–5)-1%
-10%20%50%
Discount Rate (WACC)9.1%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
19.0%annual FCF growth priced in at $30.01

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of 4% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →7.1%9.1%11.1%
2%$20$14$10
3%$25$16$11
4%$32$19$13

Center = base case. Green = >10% upside, Red = >10% downside vs $30.01.

Pre-computed DCF: WACC=9.1%, terminal growth 3%. Fair value $16 (-64.9%). Not investment advice.

Valuation Context

15.5x
TSCO P/E
35.0x
Sector Avg
39.0x
5Y Avg P/E
-56%
vs Sector

Currently trading 44% below its 5-year average P/E of 39.0x.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Technical Setup

AI Generated

TSCO is trading below both its 50-day and 200-day simple moving averages, indicating a technical posture that's currently bearish with waning momentum given the RSI at 35.4 suggests it might be approaching oversold territory but hasn't quite reached it yet.

RSI (14)
SMA 50
SMA 200

Quant Health Deep Dive

5/9
Piotroski F-Score
Average — mixed operational signals
4.6
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-2.42
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

36.4%
Gross Margin
7.1%
Net Margin
13.9%
ROIC
9.1%
WACC
ROIC − WACC Spread: +4.8%— Positive spread.
+4.3%
Revenue Growth (YoY)
-0.5%
Earnings Growth (YoY)
740.5M
Free Cash Flow
66%
FCF Payout Ratio

✅ Conservative payout — room for dividend increases.

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

7.1%
Net Profit Margin
NI ÷ Revenue
×
1.42x
Asset Turnover
Revenue ÷ Assets
×
4.24x
Equity Multiplier
Assets ÷ Equity
=
42.5%
Return on Equity
⚠️ High equity multiplier — ROE is being amplified by leverage, not operational excellence.

Balance Sheet Health

3.24x
Debt / Equity
1.34x
Current Ratio
21.2x
Interest Coverage
0.8x
Net Debt / EBITDA
2.93%
FCF Yield
2.0B
EBITDA

Insider Activity (Last 90 Days)

Net Insider Flow
-$12M
Net Selling
0
Buy Transactions
6
Sale Transactions
2026-02-13YANKEE COLINSold 3/8 qtrsGrant$520,191
2026-02-13YANKEE COLINSold 3/8 qtrsSale$618,263
2026-02-11MILLS ROBERT D.Sold 1/8 qtrsGrant$2M
2026-02-11ESTEP JONATHAN SSold 3/8 qtrsGrant$2M
2026-02-11ESTEP JONATHAN SSold 3/8 qtrsSale$3M

Open-market buys vs sells by company insiders. Source: yfinance.

Earnings Surprise History

Q4
✗ Miss
Est: $0.37
Act: $0.34
-7.9%
Q3
✓ Beat
Est: $0.80
Act: $0.81
+0.9%
Q2
✓ Beat
Est: $0.48
Act: $0.49
+1.7%
Q1
✗ Miss
Est: $0.46
Act: $0.43
-7.2%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Dividend History

$0.2400
Latest Dividend
$0.92
2025 Total
+4.5%
YoY Growth
9 yrs
Consecutive Increases
Annual Dividends per Share
$0.10
2016
$0.21
2017
$0.24
2018
$0.27
2019
$0.30
2020
$0.42
2021
$0.74
2022
$0.82
2023
$0.88
2024
$0.92
2025
$0.48
2026
DateAmountChange
2026-05-27$0.24000.0%
2026-02-24$0.2400+4.3%
2025-11-24$0.23000.0%
2025-08-25$0.23000.0%
2025-05-28$0.23000.0%
2025-02-26$0.2300+4.5%
2024-11-25$0.22000.0%
2024-08-26$0.22000.0%
2024-05-24$0.22000.0%
2024-02-23$0.2200+6.8%
2023-11-24$0.20600.0%
2023-08-25$0.20600.0%
Stock Splits
2024-12-20: 5:12013-09-27: 2:12010-09-03: 2:12003-08-22: 2:12002-08-20: 2:1

Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.

Risk Profile

28.4%
Annual Volatility
-0.45
Sharpe (1Y)
-29.7%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

0.58
Market β
Mkt-RF
+0.274
Size (SMB)
Small-cap tilt
-0.085
Value (HML)
Neutral
+0.278
Profit (RMW)
Robust
+0.907
Invest (CMA)
Conservative
Alpha (annual): -12.38%
R²: 22.8%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

13.6
Forward P/E
1.39
PEG Ratio
6.44
Price/Book
10M
Avg Volume
$63.99
52W High
$29.42
52W Low
2%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$4.3B
Tracked Passive Exposure
8
ETFs Holding TSCO
0.06%
Avg Weight in ETFs
$7.5T
Total ETF AUM

When investors buy or sell ETFs like XRT or VOT, the fund manager is mechanically forced to buy or sell TSCO shares regardless of Tractor Supply Company's individual fundamentals. We estimate $4.3B of passive capital is structurally linked to TSCO through 8 tracked ETFs. Index rebalances and ETF creation/redemption cycles can create noticeable volume spikes unrelated to company news.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in Tractor Supply Company to visualize passive redemption contagion across ETFs and collateral stocks.

TSCO Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
TSCOEpicenterVTIETFVOOETFIVVETFAMZNLow RiskAMZNLow RiskTSLALow RiskTSLALow RiskTJXLow Risk
TSCO Price Drop (%)0

If Tractor Supply Company (TSCO) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies AMAZON.COM INC (AMZN) as the most exposed collateral stock, sharing 2 ETFs with TSCO. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 39 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

TSCO Ownership Dynamics

Passive funds hold 1 in every 2 TSCO shares, reducing daily market volatility.

Ticker
TSCO
Total Shares
524M
ETF Lock-Up
54.5%
Display Mode
Total Float Impact
54.5%Locked Float

Tractor Supply Company (TSCO) exerts significant gravity on the passive index market, currently representing 0.9% of the XRT (XRT) and 0.4% of the VOT (VOT). Across 39 tracked ETFs, approximately 286M shares (54.5% of float) are held by passive funds and rarely trade on the open market. This high passive lock-up reduces the effective active float, which can amplify daily price volatility and momentum signals.

Float lock-up computed from 39 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

TSCO Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
TSCO
PRICE
$30.01
FLOOR (POC)
$50.52
STRENGTH
High
$308%$30.01$327%$34$35$37$39$40$42$44$45$47$49$51POC 13%$5213%$5413%$5610%$57$596%$61$62
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for Tractor Supply Company over the past year sits near $50.52 (13% of 252-day volume). The current price of $30.01 sits 40.6% below the POC — suggesting potential mean-reversion upside if institutional demand reasserts at this level. The highly concentrated volume profile (13% at POC) indicates strong consensus on fair value — institutional participants have repeatedly transacted near this price.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

TSCO Capital Efficiency

How efficiently does Tractor Supply Company convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$740M
EBITDA
$2.0B
FCF Conversion
38%
Reinvestment Rate
62%
38% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
13.9%
ROIC − WACC Spread
4.8%

Tractor Supply Company converts 38% of its EBITDA into free cash flow, a moderate conversion rate — significant EBITDA is consumed by capital expenditures, working capital changes, or interest payments. The 62% reinvestment rate signals aggressive capacity expansion. The positive ROIC-WACC spread of 4.8% confirms that reinvested capital creates shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-0640,654$32.68$1.3M
2026-05-0530,454$32.31$983,968.74
2026-04-3055,200$34.77$1.9M
2026-04-299,160$35.59$326,004.4
2026-04-28189,018$35.67$6.7M
2026-04-213,000$44.81$134,430
2026-04-1784,231$44.63$3.8M
2026-04-156$45.02$270.12
2026-04-13453$45.03$20,398.59
2026-04-10293$45.64$13,372.52
2026-04-097,284$45.28$329,819.52
2026-04-0862,036$43.64$2.7M
2026-03-31196$45.41$8,900.36
2026-03-255,107$45.49$232,317.43
2026-03-17418,498$48.78$20.4M
2026-03-1314,733$48.10$708,657.3
2026-03-111,835$50.34$92,373.9
2026-03-09153$50.16$7,674.48
2026-03-0545,703$50.59$2.3M
2026-02-2471,866$53.89$3.9M
2026-02-2320,922$52.96$1.1M
2026-02-19575$52.54$30,210.5
2026-02-11492$54.05$26,592.6
2026-02-068,213$54.48$447,444.24
2026-02-02279,062$50.88$14.2M
2026-01-305,044$50.96$257,042.24
2026-01-2795,463$55.56$5.3M
2026-01-2686$54.69$4,703.34
2026-01-2347,449$53.40$2.5M
2026-01-2013,700$51.01$698,837

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
HD0.5070.505Moderate
LOW0.4900.505Moderate
GPC0.4720.479Moderate
ORLY0.4620.492Moderate
PHM0.4580.458Moderate
NVR0.4510.392Moderate
TMHC0.4430.417Moderate
IFF0.4360.509Moderate
DHI0.4330.412Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare TSCO to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.