DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Thor Industries, Inc. (THO)

Consumer Cyclical | Auto - Recreational Vehicles

Today's Price

$67.77

Today's Fair Value

$35.44 -47.71%

Margin of Safety

-91.22%

Projected Value (5Y)

$57.08 -15.77%

Dividends Paid (5Y)

$11.56

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 9.34% | CAGR (5y): 0.93%

Diluted Shares Growth Rate

Regression: 0.25% | CAGR (5y): -0.73%

Dividend Growth Rate

Regression: 3.78% | CAGR (5y): 4.87%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.42x)

Discount Rate