THOR INDUSTRIES INC (THO)
Motor Homes · Industrials · $4.0B
Intrinsic Value (Consensus)
$85.43
Current Price
$75.03
Margin of Safety
+13.9%
13.9% Below Intrinsic Value
Value: $85
Price: $75
Valuation Model Estimates
Current Price: $75.03
DCF (Discounted Cash Flow)
$104.40
Graham Number
$93.52
Earnings Power Value
$46.99
Relative Value (P/E)
$96.80
Dividend Discount Model
$18.80
Consensus Value
$85.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
58
Profitability
15/25
Strength
24/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (11.1%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $4.84
- EPS (Forward)
- $4.94
- Book Value
- $80.31
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.0%
- Debt/Equity
- 22%
- Revenue Growth
- -4.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.6%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance