THOR INDUSTRIES INC (THO)
Motor Homes · Industrials · $5.2B
Intrinsic Value (Consensus)
$85.43
Current Price
$96.80
Margin of Safety
-11.7%
11.7% Above Intrinsic Value
Value: $85
Price: $97
Valuation Model Estimates
Current Price: $96.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance