Valuation THOR Industries, Inc.

Stocks

Real-time Estimate Cboe BZX 11:18:16 2026-10-29 EDT			5-day change	1st Jan Change
73.62 ^USD	+3.61%		+3.69%	-28.59%

10-27	U.S. recreational vehicle market fell 9.2 percent in September - RVIA	FW
10-13	Thor Industries Raises Quarterly Dividend to $0.54 per Share From $0.52, Payable Nov. 10 to Shareholders of Record Oct. 27	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,599	6,157	5,646	4,841	3,903	3,668	-	-
Change	-	33.88%	-8.29%	-14.26%	-19.38%	-6.02%	-	-
Enterprise Value (EV) ¹	6,054	7,018	6,279	5,177	4,289	4,120	4,005	4,080
Change	-	15.92%	-10.53%	-17.54%	-17.16%	-3.93%	-2.79%	1.86%
P/E	4.1x	16.6x	21.5x	18.8x	22.2x	19.4x	14.6x	10.3x
PBR	1.26x	1.56x	1.4x	1.13x	0.93x	0.86x	0.83x	0.8x
PEG	-	-0.3x	-0.7x	-9.29x	-0.7x	2.3x	0.4x	0.3x
Capitalization / Revenue	0.28x	0.55x	0.56x	0.51x	0.41x	0.38x	0.36x	0.34x
EV / Revenue	0.37x	0.63x	0.63x	0.54x	0.45x	0.43x	0.4x	0.38x
EV / EBITDA	3.33x	8.14x	8.96x	7.85x	7.88x	7.53x	6.53x	5.73x
EV / EBIT	3.95x	12x	14.8x	17.3x	21.8x	15.4x	11.6x	9.15x
EV / FCF	8.1x	9.07x	15.5x	11.4x	25.4x	26.7x	14.5x	-34.6x
FCF Yield	12.4%	11%	6.46%	8.79%	3.94%	3.75%	6.89%	-2.89%
Dividend per Share ²	1.72	1.8	1.92	2	2.08	2.132	2.188	2.299
Rate of return	2.04%	1.56%	1.81%	2.2%	2.77%	3%	3.08%	3.23%
EPS ²	20.59	6.95	4.94	4.84	3.38	3.665	4.88	6.89
Distribution rate	8.35%	25.9%	38.9%	41.3%	61.5%	58.2%	44.8%	33.4%
Net sales ¹	16,313	11,122	10,043	9,579	9,608	9,677	10,131	10,721
EBITDA ¹	1,817	862.4	701	659.1	544.4	547.1	613.6	712.4
EBIT ¹	1,533	585.5	423.9	299.1	197.1	267.7	344.5	445.9
Net income ¹	1,138	374.3	265.3	258.6	177.5	186.9	247.1	354.3
Net Debt ¹	1,456	861.4	632.6	336.4	386	452.6	337.7	412.2
Reference price ²	84.33	115.49	106.14	90.99	74.97	71.06	71.06	71.06
Nbr of stocks (in thousands)	54,531	53,308	53,198	53,204	52,057	51,614	-	-
Announcement Date	9/28/22	9/25/23	9/24/24	9/24/25	9/22/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THOR INDUSTRIES, INC.	19.39x	0.43x	7.53x	3%	3.67B
SHIMANO INC.	34.75x	2.42x	14.67x	1.85%	10.45B
POOL CORPORATION	17.96x	1.53x	12.82x	2.63%	7.11B
ATHER ENERGY LIMITED	-208.02x	9.94x	-731.39x	-	6.87B
ACUSHNET HOLDINGS CORP.	20.8x	2.12x	12.2x	1.13%	4.87B
BRUNSWICK CORPORATION	16.98x	1.05x	8.33x	2.56%	4.46B
BRP INC.	33.35x	0.87x	7.93x	1.15%	4.28B
FLUIDRA, S.A.	19.38x	2.02x	8.64x	3.62%	3.96B
NINEBOT LIMITED	15.57x	0.62x	7.09x	3.59%	3.6B
YAMAHA CORPORATION	16.06x	0.86x	6.25x	2.21%	3.38B
Average	-1.38x	2.19x	-64.59x	2.42%	5.26B
Weighted average by Cap.	-6.84x	2.62x	-86.27x	2.31%