Thor Industries, Inc. (THO) DCF Valuation
Two independent models estimate Thor Industries, Inc.'s fair value between $103.35 (conservative case) and $181.10 (analyst consensus).
What would today's price require?
$74.84 is justified only if free cash flow grows about -6.8% a year for the next decade — faster than the company has actually grown.
Current Price
$74.84
Fair-Value Range
$103.35 – $181.10
Market-Implied Growth
-6.8%/yr
vs -11.5% 5Y actual
THO DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $595.5M · 0.05B shares · net debt $336.4M
Estimated Fair Value
$181.10
+142.0% vs $74.84
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $74.84; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $227 | $239 | $253 | $270 | $290 |
| 9.0% | $194 | $202 | $211 | $222 | $235 |
| 10.0% | $169 | $175 | $181 | $189 | $197 |
| 11.0% | $149 | $153 | $158 | $163 | $169 |
| 12.0% | $133 | $136 | $140 | $144 | $148 |
About Thor Industries, Inc.
Thor Industries, Inc. specializes in the design, production, and sale of recreational vehicles (RVs), complemented by a range of related parts and accessories. Its operations span the United States, Canada, and Europe. The company offers an extensive selection of RVs, including various travel trailers (from conventional models to luxury fifth wheels) and gasoline or diesel-powered Class A, Class B, and Class C motorhomes. Additionally, it caters to European markets with motorcaravans, caravans, campervans, and urban recreational vehicles. Beyond finished products, Thor also manufactures aluminum extrusions and specialized component parts for other RV and industrial manufacturers, and provides digital products and services specifically designed for RVs. Its diverse offerings are distributed through independent and non-franchise dealerships. Founded in 1980, Thor Industries is headquartered in Elkhart, Indiana.
- Sector
- Consumer Cyclical
- Industry
- Auto - Recreational Vehicles
- CEO
- Robert W. Martin