Thor Industries, Inc.
Bear Case (25th pct.)
-23.0% vs price
Base Case (Median)
20.1% vs price
Bull Case (75th pct.)
35.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $9.13 | -88.2% | High (40%) |
| PE Comparable | $93.28 | 20.1% | Medium (25%) |
| Growth Trajectory DCF | $199.71 | 157.2% | Medium (20%) |
| Graham Number | $95.05 | 22.4% | Medium (30%) |
| EV/EBITDA | $116.01 | 49.4% | Medium (20%) |
| EV/FCF | $75.22 | -3.1% | Medium (20%) |
| Earnings Power Value | $44.31 | -42.9% | Medium (50%) |
Based on 7 out of 8 methods, THO appears fairly valued at the current price of $77.64. The base case fair value of $93.28 implies 20.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.