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%.
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 Rate | 6.4% - 8.5% | 7.5% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 72.7 - 162.25 | 100.50 |
Upside | -22.0% - 74.0% | 7.8% |
(USD in millions) | Projections | |||||
07-2024 | 07-2025 | 07-2026 | 07-2027 | 07-2028 | 07-2029 | |
Revenue | 10,043 | 9,373 | 9,560 | 9,881 | 10,165 | 10,391 |
% Growth | 10% | -7% | 2% | 3% | 3% | 2% |
Cost of goods sold | (8,591) | (8,018) | (8,178) | (8,453) | (8,696) | (8,889) |
% of Revenue | 86% | 86% | 86% | 86% | 86% | 86% |
Selling, G&A expenses | (889) | (830) | (846) | (875) | (900) | (920) |
% of Revenue | 9% | 9% | 9% | 9% | 9% | 9% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (214) | (200) | (204) | (210) | (216) | (221) |
% of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
Tax expense | (83) | (72) | (73) | (76) | (78) | (80) |
Tax rate | 24% | 22% | 22% | 22% | 22% | 22% |
Net profit | 265 | 254 | 259 | 268 | 275 | 281 |
% Margin | 3% | 3% | 3% | 3% | 3% | 3% |