THO
Thor Industries Inc
Price:  
93.23 
USD
Volume:  
340,139
United States | Automobiles

THO DCF Valuation - Growth Exit 5Y

7.8 %
Upside

What is the DCF valuation of THO?

The Discounted Cash Flow (DCF) valuation of Thor Industries Inc (THO) is 100.50 USD. With the latest stock price at 93.23 USD, the upside of Thor Industries Inc based on DCF is 7.8%.

Is THO a buy or a sell?

Based on the latest price of 93.23 USD and our DCF valuation, Thor Industries Inc (THO) is a buy. Buying THO stocks now will result in a potential gain of 7.8%.

Range Selected
WACC / Discount Rate6.4% - 8.5%7.5%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price72.7 - 162.25100.50
Upside-22.0% - 74.0%7.8%
93.23 USD
Stock Price
100.50 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

THO DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
07-202407-202507-202607-202707-202807-2029
Revenue10,0439,3739,5609,88110,16510,391
% Growth
10%-7%2%3%3%2%
Cost of goods sold(8,591)(8,018)(8,178)(8,453)(8,696)(8,889)
% of Revenue86%86%86%86%86%86%
Selling, G&A expenses(889)(830)(846)(875)(900)(920)
% of Revenue9%9%9%9%9%9%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(214)(200)(204)(210)(216)(221)
% of Revenue2%2%2%2%2%2%
Tax expense(83)(72)(73)(76)(78)(80)
Tax rate24%22%22%22%22%22%
Net profit265254259268275281
% Margin3%3%3%3%3%3%