Tractor Supply Co (MEX:TSCO1) Cyclically Adjusted FCF per Share: MXN21.72 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:TSCO1 Tractor Supply Co MEX:TSCO1
80 GF Score
Price MXN530.00
GF Value MXN934.23
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Tractor Supply Co Cyclically Adjusted FCF per Share?

Tractor Supply Co MEX:TSCO1 80 Cyclically Adjusted FCF per Share is MXN21.72 as of Jun. 2026. GuruFocus rates MEX:TSCO1 with a GF Score™ of 80/100 and a GF Value™ of MXN934.23 (Significantly Undervalued). The stock has 3 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Tractor Supply Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN10.940. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN21.72 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Tractor Supply Co's average Cyclically Adjusted FCF Growth Rate was 4.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 11.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 13.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 20.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Tractor Supply Co was 51.80% per year. The lowest was 11.60% per year. And the median was 23.70% per year.

As of today (2026-08-05), Tractor Supply Co's current stock price is MXN530.00. Tractor Supply Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN21.72. Tractor Supply Co's Cyclically Adjusted Price-to-FCF of today is 24.40.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Tractor Supply Co was 78.59. The lowest was 24.34. And the median was 48.63.


Tractor Supply Co  (MEX:TSCO1) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Tractor Supply Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=530.00/21.72
=24.40

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Tractor Supply Co was 78.59. The lowest was 24.34. And the median was 48.63.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Tractor Supply Co Cyclically Adjusted FCF per Share Related Terms


Tractor Supply Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Tractor Supply Co's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Tractor Supply Co Cyclically Adjusted FCF per Share Chart

Tractor Supply Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 15.10 14.62 16.36 22.76 22.23

Tractor Supply Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 22.39 22.36 22.23 21.61 21.72

MEX:TSCO1 vs BBY, DKS, ULTA: Cyclically Adjusted FCF per Share Comparison

For the Specialty Retail subindustry, Tractor Supply Co's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Tractor Supply Co Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tractor Supply Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Tractor Supply Co's Cyclically Adjusted Price-to-FCF falls into.


MEX:TSCO1
80GF Score
Tractor Supply Co MEX:TSCO1
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tractor Supply Co Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Tractor Supply Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=10.94/333.9520*333.9520
=10.940

Current CPI (Jun. 2026) = 333.9520.

Tractor Supply Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -1.693 241.428 -2.342
201612 9.586 241.432 13.259
201703 -5.071 243.801 -6.946
201706 8.635 244.955 11.772
201709 1.659 246.819 2.245
201712 5.985 246.524 8.108
201803 -1.945 249.554 -2.603
201806 7.180 251.989 9.515
201809 0.073 252.439 0.097
201812 8.166 251.233 10.855
201903 -1.328 254.202 -1.745
201906 9.711 256.143 12.661
201909 0.153 256.759 0.199
201912 10.257 256.974 13.330
202003 2.168 258.115 2.805
202006 33.680 257.797 43.629
202009 -2.358 260.280 -3.025
202012 8.677 260.474 11.125
202103 2.664 264.877 3.359
202106 17.713 271.696 21.772
202109 -3.691 274.310 -4.494
202112 0.744 278.802 0.891
202203 -1.871 287.504 -2.173
202206 14.817 296.311 16.699
202209 -6.676 296.808 -7.511
202212 14.320 296.797 16.113
202303 -4.503 301.836 -4.982
202306 17.796 305.109 19.478
202309 -0.686 307.789 -0.744
202312 5.271 306.746 5.738
202403 3.065 312.332 3.277
202406 12.435 314.175 13.218
202409 -3.728 315.301 -3.949
202412 10.544 315.605 11.157
202503 2.892 319.799 3.020
202506 20.359 322.561 21.078
202509 1.044 324.800 1.073
202512 2.013 324.054 2.074
202603 -3.807 330.213 -3.850
202606 10.940 333.952 10.940

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN21.72 mean?
Tractor Supply Co (MEX:TSCO1) has a Cyclically Adjusted FCF per Share of MXN21.72 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Tractor Supply Co and its competitors.
Is Tractor Supply Co's Cyclically Adjusted FCF per Share too high?
Tractor Supply Co's current Cyclically Adjusted FCF per Share is MXN21.72. Overall, Tractor Supply Co has a GF Score™ of 80/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tractor Supply Co's Cyclically Adjusted FCF per Share compare to BBY and DKS?
Tractor Supply Co's Cyclically Adjusted FCF per Share of MXN21.72 can be compared against companies in the Retail - Cyclical industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Tractor Supply Co and its competitors. Tractor Supply Co's current Cyclically Adjusted FCF per Share is MXN21.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tractor Supply Co stock overvalued right now?
Based on GuruFocus' analysis, Tractor Supply Co (MEX:TSCO1) is currently considered Significantly Undervalued. The stock's GF Value™ is MXN934.23, compared to a current price of MXN530.00 — trading 43.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN21.72. Tractor Supply Co's overall GF Score™ is 80/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Tractor Supply Co (MEX:TSCO1), the current Cyclically Adjusted FCF per Share is MXN21.72 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Tractor Supply Co (MEX:TSCO1) Overvalued in 2026?

Based on GuruFocus' analysis, Tractor Supply Co stock appears to be undervalued. The current stock price of MXN530.00 is trading 43.3% below its estimated GF Value™ of MXN934.23. GuruFocus considers Tractor Supply Co to be Significantly Undervalued.

Key valuation signals for MEX:TSCO1:

  • Cyclically Adjusted FCF per Share: MXN21.72
  • GF Value™: MXN934.23 vs. price of MXN530.00 (43.3% below fair value)
  • GF Score™: 80/100 with 3 warning signs

No single metric tells the full story. See the MEX:TSCO1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tractor Supply Co Business Description

Address 5401 Virginia Way, Brentwood, TN, USA, 37027
Tractor Supply is the largest operator of retail farm and ranch stores in the United States. The company targets recreational farmers and ranchers and has little exposure to commercial and industrial farm operations. As of March 2026, the company operated 2,435 of its namesake banners in 49 states, along with 206 Petsense by Tractor Supply stores. Stores are generally concentrated in rural communities rather than urban and suburban areas. In fiscal 2025, revenue consisted of livestock, equine & agriculture (around 27%); companion animal (24%); seasonal & recreation (around 24%); truck, tool, & hardware (15%); and clothing, gift, and décor (10%).
80GF Score

Get the complete analysis for MEX:TSCO1

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN530.00
Price
MXN934.23
GF Value