The Discounted Cash Flow (DCF) valuation of Thor Industries Inc (THO) is 121.73 USD. With the latest stock price at 104.61 USD, the upside of Thor Industries Inc based on DCF is 16.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.7% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 82.50 - 229.36 | 121.73 |
| Upside | -21.1% - 119.3% | 16.4% |