US · THO
Thor Industries, Inc.
- Sector
- Consumer Cyclical · Auto - Recreational Vehicles
- Headquarters
- Elkhart, IN 46514-3305
- Website
- thorindustries.com
Price · as of 2025-07-31
$78.18
Market cap 5.08B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $77.30 | -1.13% |
| Intrinsic Value(DCF) | $39.32 | -49.71% |
| Graham-Dodd Method(GD) | $40.47 | -48.24% |
| Graham Formula(GF) | $18.17 | -76.76% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.20 | $27.40 | $3.22 | $14.26 | $54.26 |
| 2012 | $26.84 | $28.02 | $551.33 | $13.55 | $44.33 |
| 2013 | $44.46 | $37.13 | $45.24 | $0.00 | $37.24 |
| 2014 | $40.37 | $37.86 | $23.83 | $1.53 | $55.60 |
| 2015 | $45.06 | $36.70 | $386.55 | $16.72 | $79.28 |
| 2016 | $70.47 | $50.36 | $631.11 | $23.36 | $107.11 |
| 2017 | $108.67 | $84.34 | $10,168.87 | $38.60 | $454.26 |
| 2018 | $69.37 | $75.32 | $7,549.90 | $48.24 | $183.56 |
| 2019 | $47.14 | $25.40 | $1,523.72 | $2.62 | $6.86 |
| 2020 | $86.68 | $47.30 | $0.00 | $11.95 | $47.55 |
| 2021 | $113.21 | $96.34 | $2,405.53 | $59.56 | $676.42 |
| 2022 | $67.27 | $89.47 | $9,187.89 | $109.66 | $808.82 |
| 2023 | $85.67 | $73.32 | $240.45 | $48.76 | $0.00 |
| 2024 | $106.30 | $80.86 | $0.00 | $38.97 | $0.00 |
| 2025 | $98.30 | $77.30 | $0.00 | $40.47 | $18.17 |
AI valuation
Our deep-learning model estimates Thor Industries, Inc.'s (THO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $77.30
- Current price
- $78.18
- AI upside
- -1.13%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$39.32
-49.71% upside
Graham-Dodd
$40.47
-48.24% upside
Graham Formula
$18.17
-76.76% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| THO | Thor Industries, Inc. | $78.18 | 5.08B | -1% | -50% | -48% | -77% | 20.18 | 1.22 | 0.54 | 9.02 | — | 3.09 | 13.99% | 4.36% | 2.70% | 6.19% | 7.77% | 3.67% | 0.22 | 8.63 | 1.75 | 0.82 | 0.55 | -202.00% | -462.00% | 1208.00% | 8.72% | 0.36 | 9.76% | 2.03% | 41.00% | 8.72% | 13.29 | 12.21 | 0.58 | 3.76 |
| ATAT | Atour Lifestyle Holdings … | $39.27 | 5.45B | -28% | +2,702% | -93% | +102% | 22.72 | 9.80 | 4.00 | 14.44 | 31.31 | 9.88 | 41.55% | 21.41% | 17.60% | 50.77% | 995.98% | 17.63% | 0.59 | 499.27 | 2.02 | 1.84 | -1.05 | 7256.00% | 5542.00% | -1424.00% | 5.76% | 0.61 | 1446.28% | 1.51% | 34.20% | 4.94% | 16.63 | 15.46 | 3.56 | 5.77 |
| DOOO | BRP Inc. | $78.52 | 5.74B | -54% | -81% | — | -60% | -17.65 | 15.58 | 0.48 | 8.61 | — | -10.37 | 22.65% | 7.05% | -2.72% | -40.56% | 7.24% | -3.26% | 12.97 | 2.90 | 1.31 | 0.42 | 3.83 | -13041.00% | -2447.00% | -7075.00% | 8.34% | 0.30 | 10.00% | 1.65% | -29.10% | 7.37% | 12.02 | 21.13 | 0.85 | 2.04 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| GPI | Group 1 Automotive, Inc. | $325.74 | 4.11B | +6% | -61% | -57% | +59% | 12.71 | 1.48 | 0.18 | 11.66 | — | -11.82 | 15.51% | 4.23% | 1.42% | 11.29% | 8.18% | 3.22% | 2.10 | 3.36 | 1.08 | 0.20 | 6.82 | -3128.00% | 1323.00% | 2441.00% | 10.27% | 0.20 | 5.05% | 0.62% | 7.90% | 14.05% | 10.44 | 23.49 | 0.44 | 3.44 |
| LEA | Lear Corporation | $131.25 | 6.98B | -17% | -61% | -58% | -51% | 12.97 | 1.36 | 0.29 | 13.63 | — | 2.17 | 6.47% | 3.34% | 1.88% | 11.11% | 7.78% | 3.65% | 0.81 | 7.71 | 1.35 | 0.87 | 4.23 | -914.00% | -18.00% | -609.00% | 7.71% | 0.19 | 6.77% | 2.41% | 31.30% | 7.17% | 12.73 | 18.77 | 0.43 | 2.91 |
| LTH | Life Time Group Holdings,… | $27.00 | 5.95B | +10% | -61% | -36% | +38% | 15.43 | 1.84 | 1.92 | 14.08 | 12.41 | 3.37 | 88.68% | 16.07% | 12.48% | 13.03% | 4.49% | 4.69% | 2.16 | 5.85 | 0.63 | 0.44 | 7.47 | 12432.00% | 1428.00% | -14143.00% | -0.36% | 1.43 | -0.26% | 0.00% | 0.00% | 0.00% | 25.52 | -586.03 | 4.10 | 1.09 |
| M | Macy's, Inc. | $19.78 | 5.26B | +260% | -78% | -32% | -51% | 5.31 | 0.68 | 0.13 | 4.26 | 0.44 | 0.94 | 40.28% | 3.95% | 2.53% | 13.56% | 7.73% | 3.57% | 1.25 | 7.90 | 1.43 | 0.36 | 2.50 | 119375.00% | -360.00% | 14359.00% | 24.59% | 0.28 | 8.47% | 6.21% | 33.00% | 24.04% | 8.24 | 9.86 | 0.33 | 2.44 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| URBN | Urban Outfitters, Inc. | $66.20 | 5.94B | +57% | -27% | -14% | +45% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
| WH | Wyndham Hotels & Resorts,… | $81.80 | 6.18B | -0% | -58% | — | -70% | 31.57 | 13.02 | 4.26 | 19.50 | — | -4.55 | 58.85% | 28.41% | 13.51% | 34.53% | 9.13% | 4.59% | 6.53 | 2.92 | 0.71 | 0.71 | 6.42 | -3158.00% | 149.00% | 3320.00% | 5.27% | 0.74 | 9.92% | 2.08% | 65.80% | 6.83% | 22.38 | 28.31 | 6.36 | 1.76 |
About Thor Industries, Inc.
Thor Industries, Inc. designs, manufactures, and sells recreational vehicles (RVs), and related parts and accessories in the United States, Canada, and Europe. The company offers travel trailers; gasoline and diesel Class A, Class B, and Class C motorhomes; conventional travel trailers and fifth wheels; luxury fifth wheels; and motorcaravans, caravans, campervans, and urban vehicles. It also provides aluminum extrusion and specialized component products to RV and other manufacturers; and digital products and services for RVs. The company provides its products through independent and non-franchise dealers. The company was founded in 1980 and is based in Elkhart, Indiana.
- CEO
- Robert W. Martin
- Employees
- 22.3K
- Beta
- 1.41
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($39.32 ÷ $78.18) − 1 = -49.71% (DCF, example).