As of 2024-12-15, the Intrinsic Value of Thor Industries Inc (THO) is
121.73 USD. This THO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.61 USD, the upside of Thor Industries Inc is
16.40%.
The range of the Intrinsic Value is 82.50 - 229.36 USD
121.73 USD
Intrinsic Value
THO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.50 - 229.36 |
121.73 |
16.4% |
| DCF (Growth 10y) |
92.82 - 236.72 |
131.64 |
25.8% |
| DCF (EBITDA 5y) |
65.29 - 96.62 |
78.36 |
-25.1% |
| DCF (EBITDA 10y) |
77.25 - 113.32 |
92.28 |
-11.8% |
| Fair Value |
124.91 - 124.91 |
124.91 |
19.40% |
| P/E |
34.89 - 52.36 |
38.50 |
-63.2% |
| EV/EBITDA |
79.00 - 125.55 |
104.38 |
-0.2% |
| EPV |
169.86 - 234.58 |
202.22 |
93.3% |
| DDM - Stable |
45.29 - 151.28 |
98.29 |
-6.0% |
| DDM - Multi |
60.48 - 152.29 |
86.04 |
-17.8% |
THO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,554.79 |
| Beta |
1.25 |
| Outstanding shares (mil) |
53.10 |
| Enterprise Value (mil) |
6,262.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.35% |
| Cost of Debt |
5.14% |
| WACC |
7.58% |