|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.27 USD | -1.50% |
|
+4.68% | -25.71% |
| 07-08 | Truist Cuts Price Target on Thor Industries to $80 From $109, Keeps Hold Rating | MT |
| 06-26 | U.S. recreational vehicle market fell 18.7% in May, RVIA says | FW |
Company Valuation: THOR Industries, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,553 | 4,599 | 6,157 | 5,646 | 4,841 | 3,970 | - | - |
| Change | - | -29.83% | 33.88% | -8.29% | -14.26% | -17.98% | - | - |
| Enterprise Value (EV) 1 | 7,715 | 6,054 | 7,018 | 6,279 | 5,177 | 4,364 | 4,351 | 4,220 |
| Change | - | -21.52% | 15.92% | -10.53% | -17.54% | -15.71% | -0.31% | -3% |
| P/E | 9.99x | 4.1x | 16.6x | 21.5x | 18.8x | 21.6x | 16.5x | 13.5x |
| PBR | 2.24x | 1.26x | 1.56x | 1.4x | 1.13x | 0.93x | 0.91x | 0.88x |
| PEG | - | 0.1x | -0.3x | -0.7x | -9.29x | -0.8x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.53x | 0.28x | 0.55x | 0.56x | 0.51x | 0.42x | 0.4x | 0.38x |
| EV / Revenue | 0.63x | 0.37x | 0.63x | 0.63x | 0.54x | 0.46x | 0.44x | 0.41x |
| EV / EBITDA | 6.6x | 3.33x | 8.14x | 8.96x | 7.85x | 8.18x | 7x | 6.22x |
| EV / EBIT | 8.5x | 3.95x | 12x | 14.8x | 17.3x | 20.6x | 12.8x | 9.63x |
| EV / FCF | 19.4x | 8.1x | 9.07x | 15.5x | 11.4x | 17.3x | 11.6x | 17x |
| FCF Yield | 5.15% | 12.4% | 11% | 6.46% | 8.79% | 5.78% | 8.62% | 5.87% |
| Dividend per Share 2 | 1.64 | 1.72 | 1.8 | 1.92 | 2 | 2.08 | 2.15 | 2.224 |
| Rate of return | 1.39% | 2.04% | 1.56% | 1.81% | 2.2% | 2.73% | 2.82% | 2.92% |
| EPS 2 | 11.85 | 20.59 | 6.95 | 4.94 | 4.84 | 3.534 | 4.613 | 5.67 |
| Distribution rate | 13.8% | 8.35% | 25.9% | 38.9% | 41.3% | 58.9% | 46.6% | 39.2% |
| Net sales 1 | 12,317 | 16,313 | 11,122 | 10,043 | 9,579 | 9,468 | 9,830 | 10,380 |
| EBITDA 1 | 1,169 | 1,817 | 862.4 | 701 | 659.1 | 533.2 | 621.5 | 678.8 |
| EBIT 1 | 907.9 | 1,533 | 585.5 | 423.9 | 299.1 | 211.8 | 339.1 | 438.3 |
| Net income 1 | 659.9 | 1,138 | 374.3 | 265.3 | 258.6 | 185.5 | 235.2 | 290.6 |
| Net Debt 1 | 1,161 | 1,456 | 861.4 | 632.6 | 336.4 | 393.9 | 380.1 | 249.5 |
| Reference price 2 | 118.36 | 84.33 | 115.49 | 106.14 | 90.99 | 76.27 | 76.27 | 76.27 |
| Nbr of stocks (in thousands) | 55,366 | 54,531 | 53,308 | 53,198 | 53,204 | 52,057 | - | - |
| Announcement Date | 9/28/21 | 9/28/22 | 9/25/23 | 9/24/24 | 9/24/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 0.46x | 8.18x | 2.73% | 3.97B | |
| 22.16x | 1.2x | 9.71x | 2.19% | 5.23B | |
| 27.17x | 0.9x | 8.78x | 1.13% | 4.5B | |
| 20.6x | 1.82x | 10.47x | -.--% | 3.87B | |
| 10.25x | 0.62x | 5.22x | 2.58% | 3.3B | |
| 11.56x | - | - | 3.82% | 1.28B | |
| 9.46x | - | - | - | 1.12B | |
| 19.97x | 0.59x | 7.4x | 2.66% | 1.05B | |
| 25.78x | 0.45x | 9.66x | 4.49% | 868M | |
| Average | 18.73x | 0.86x | 8.49x | 2.45% | 2.8B | |
| Weighted average by Cap. | 20.10x | 0.98x | 8.63x | 1.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- THO Stock
- Valuation THOR Industries, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
