investorscraft@gmail.com

Intrinsic ValueThor Industries, Inc. (THO)

Previous Close$105.01
Intrinsic Value
Upside potential
Previous Close
$105.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Thor Industries, Inc. is a leading manufacturer of recreational vehicles (RVs), operating in a highly cyclical industry driven by consumer discretionary spending and lifestyle trends. The company designs, produces, and distributes a diverse portfolio of motorized and towable RVs under well-known brands such as Airstream, Jayco, and Thor Motor Coach. Its revenue model hinges on wholesale and retail sales, with a significant portion of demand tied to North American outdoor enthusiasts and retirees. Thor maintains a strong market position through vertical integration, brand diversification, and dealer network relationships, though it faces competition from Winnebago and other regional players. The RV industry is sensitive to macroeconomic factors like interest rates and fuel prices, but Thor’s scale and operational flexibility allow it to navigate demand fluctuations. The company also benefits from long-term demographic tailwinds, including an aging population and growing interest in outdoor recreation.

Revenue Profitability And Efficiency

Thor reported revenue of $10.04 billion for FY 2024, with net income of $265.3 million, reflecting a net margin of approximately 2.6%. Operating cash flow stood at $545.5 million, while capital expenditures totaled $139.6 million, indicating disciplined reinvestment. The diluted EPS of $4.94 suggests moderate earnings power, though margins remain pressured by input costs and competitive pricing dynamics in the RV market.

Earnings Power And Capital Efficiency

The company’s earnings are cyclical, influenced by consumer confidence and financing conditions. With $501.3 million in cash and equivalents against $1.13 billion in total debt, Thor maintains a manageable leverage profile. Operating cash flow coverage of capital expenditures and dividends appears adequate, though further efficiency gains could enhance returns on invested capital in a softer demand environment.

Balance Sheet And Financial Health

Thor’s balance sheet shows liquidity with $501.3 million in cash and equivalents, offset by $1.13 billion in total debt. The debt-to-equity ratio suggests moderate leverage, typical for a capital-intensive manufacturer. The company’s ability to generate consistent operating cash flow ($545.5 million) supports its financial flexibility, though cyclical downturns could strain liquidity if prolonged.

Growth Trends And Dividend Policy

Growth is tied to RV industry cycles, with recent performance reflecting post-pandemic normalization. Thor paid a dividend of $1.98 per share, yielding approximately 1.5–2%, signaling a commitment to shareholder returns despite earnings volatility. Long-term growth may hinge on product innovation, geographic expansion, and operational efficiency improvements to offset macroeconomic headwinds.

Valuation And Market Expectations

Trading at a P/E multiple derived from $4.94 diluted EPS, Thor’s valuation likely reflects market skepticism about near-term cyclical pressures. Investors appear to price in modest growth expectations, balancing the company’s strong market position against macroeconomic uncertainties affecting discretionary spending.

Strategic Advantages And Outlook

Thor’s scale, diversified brand portfolio, and dealer relationships provide competitive advantages. However, the outlook remains cautious due to interest rate sensitivity and potential consumer spending softness. Strategic focus on cost management and product innovation will be critical to sustaining margins and capturing demand recovery in future cycles.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount