As of 2025-02-19, the Intrinsic Value of Thor Industries Inc (THO) is
122.16 USD. This THO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.92 USD, the upside of Thor Industries Inc is
17.60%.
The range of the Intrinsic Value is 78.91 - 268.63 USD
122.16 USD
Intrinsic Value
THO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
78.91 - 268.63 |
122.16 |
17.6% |
DCF (Growth 10y) |
80.75 - 249.23 |
119.54 |
15.0% |
DCF (EBITDA 5y) |
63.86 - 96.24 |
82.77 |
-20.3% |
DCF (EBITDA 10y) |
70.79 - 106.89 |
90.19 |
-13.2% |
Fair Value |
98.61 - 98.61 |
98.61 |
-5.11% |
P/E |
28.90 - 40.11 |
31.02 |
-70.2% |
EV/EBITDA |
89.80 - 159.53 |
112.09 |
7.9% |
EPV |
169.85 - 238.58 |
204.21 |
96.5% |
DDM - Stable |
38.31 - 152.89 |
95.60 |
-8.0% |
DDM - Multi |
46.58 - 147.92 |
71.26 |
-31.4% |
THO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
5,530.62 |
Beta |
1.20 |
Outstanding shares (mil) |
53.22 |
Enterprise Value (mil) |
6,233.76 |
Market risk premium |
4.60% |
Cost of Equity |
8.26% |
Cost of Debt |
5.27% |
WACC |
7.52% |