The Discounted Cash Flow (DCF) valuation of Thor Industries Inc (THO) is 118.79 USD. With the latest stock price at 103.44 USD, the upside of Thor Industries Inc based on DCF is 14.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 86.24 - 187.87 | 118.79 |
| Upside | -16.6% - 81.6% | 14.8% |