THO
Thor Industries Inc
Price:  
100.34 
USD
Volume:  
432,248.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THO Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Thor Industries Inc (THO) is 115.23 USD. This THO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.34 USD, the upside of Thor Industries Inc is %.

The range of the Intrinsic Value is 84.57 - 177.49 USD

100.34 USD
Stock Price
115.23 USD
Intrinsic Value
Intrinsic Value Details

THO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 84.57 - 177.49 115.23 14.8%
DCF (Growth 10y) 92.90 - 179.64 121.78 21.4%
DCF (EBITDA 5y) 79.73 - 106.52 88.80 -11.5%
DCF (EBITDA 10y) 91.83 - 124.13 103.71 3.4%
Fair Value 127.43 - 127.43 127.43 27.00%
P/E 51.46 - 68.20 61.65 -38.6%
EV/EBITDA 93.81 - 196.09 116.13 15.7%
EPV 184.04 - 242.57 213.30 112.6%
DDM - Stable 40.07 - 100.73 70.40 -29.8%
DDM - Multi 62.86 - 118.77 81.81 -18.5%

THO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,350.13
Beta 2.11
Outstanding shares (mil) 53.32
Enterprise Value (mil) 6,489.34
Market risk premium 4.60%
Cost of Equity 8.73%
Cost of Debt 5.17%
WACC 7.77%