|
Market Closed -
NYSE
16:00:02 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 66.11 USD | +0.41% |
|
-4.33% | -35.61% |
| 09-25 | US RV Market Fell 16.4% in August - RVIA | FW |
| 09-22 | Consumer Cos Up on Hopes for Fuel Relief - Consumer Roundup | DJ |
Company Valuation: THOR Industries, Inc.
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 | 3,398 | - | - |
| Change | - | 33.88% | -8.29% | -14.26% | -19.38% | -12.93% | - | - |
| Enterprise Value (EV) 1 | 6,054 | 7,018 | 6,279 | 5,177 | 4,289 | 3,825 | 3,769 | 3,810 |
| Change | - | 15.92% | -10.53% | -17.54% | -17.16% | -10.8% | -1.49% | 1.11% |
| P/E | 4.1x | 16.6x | 21.5x | 18.8x | 22.2x | 17.5x | 13.4x | 9.6x |
| PBR | 1.26x | 1.56x | 1.4x | 1.13x | 0.93x | 0.8x | 0.78x | 0.75x |
| PEG | - | -0.3x | -0.7x | -9.29x | -0.7x | 1.5x | 0.4x | 0.2x |
| Capitalization / Revenue | 0.28x | 0.55x | 0.56x | 0.51x | 0.41x | 0.35x | 0.33x | 0.31x |
| EV / Revenue | 0.37x | 0.63x | 0.63x | 0.54x | 0.45x | 0.39x | 0.37x | 0.35x |
| EV / EBITDA | 3.33x | 8.14x | 8.96x | 7.85x | 7.88x | 6.93x | 6.09x | 5.33x |
| EV / EBIT | 3.95x | 12x | 14.8x | 17.3x | 21.8x | 14x | 10.6x | 8.51x |
| EV / FCF | 8.1x | 9.07x | 15.5x | 11.4x | 25.4x | 23x | 13.7x | -32.3x |
| FCF Yield | 12.4% | 11% | 6.46% | 8.79% | 3.94% | 4.34% | 7.32% | -3.1% |
| Dividend per Share 2 | 1.72 | 1.8 | 1.92 | 2 | 2.08 | 2.132 | 2.206 | 2.299 |
| Rate of return | 2.04% | 1.56% | 1.81% | 2.2% | 2.77% | 3.23% | 3.34% | 3.48% |
| EPS 2 | 20.59 | 6.95 | 4.94 | 4.84 | 3.38 | 3.774 | 4.929 | 6.89 |
| Distribution rate | 8.35% | 25.9% | 38.9% | 41.3% | 61.5% | 56.5% | 44.8% | 33.4% |
| Net sales 1 | 16,313 | 11,122 | 10,043 | 9,579 | 9,608 | 9,697 | 10,160 | 10,841 |
| EBITDA 1 | 1,817 | 862.4 | 701 | 659.1 | 544.4 | 552.4 | 619 | 714.2 |
| EBIT 1 | 1,533 | 585.5 | 423.9 | 299.1 | 197.1 | 273.4 | 354.5 | 447.8 |
| Net income 1 | 1,138 | 374.3 | 265.3 | 258.6 | 177.5 | 193.6 | 249.9 | 354.3 |
| Net Debt 1 | 1,456 | 861.4 | 632.6 | 336.4 | 386 | 427.1 | 370.3 | 412.2 |
| Reference price 2 | 84.33 | 115.49 | 106.14 | 90.99 | 74.97 | 66.11 | 66.11 | 66.11 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.44x | 0.39x | 6.93x | 3.24% | 3.4B | |
| 30.66x | 2.11x | 12.66x | 2.08% | 9.39B | |
| 14.17x | 1.26x | 10.4x | 3.3% | 5.6B | |
| 20.14x | 2.06x | 11.86x | 1.17% | 4.71B | |
| 15.67x | 0.99x | 7.89x | 2.78% | 4.11B | |
| 14.54x | 0.71x | 7.5x | 4.01% | 4.07B | |
| 29.56x | 0.83x | 7.53x | 1.23% | 3.96B | |
| 17.47x | 1.88x | 8.04x | 3.96% | 3.64B | |
| 15.48x | 0.82x | 6x | 2.25% | 3.32B | |
| 13.65x | 1.39x | 7.81x | -.--% | 2.88B | |
| Average | 18.88x | 1.25x | 8.66x | 2.4% | 4.51B | |
| Weighted average by Cap. | 20.32x | 1.37x | 9.34x | 2.42% |
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.
Select your edition
All financial news and data tailored to specific country editions
