GURUFOCUS.COM » STOCK LIST » USA » NYSE » Thor Industries Inc (NYSE:THO) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Thor Industries Intrinsic Value: Projected FCF

: $160.91 (As of Today)
View and export this data going back to 1986. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-19), Thor Industries's Intrinsic Value: Projected FCF is $160.91. The stock price of Thor Industries is $93.40. Therefore, Thor Industries's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Thor Industries's Intrinsic Value: Projected FCF or its related term are showing as below:

THO' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.38   Med: 1.25   Max: 6.88
Current: 0.58

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Thor Industries was 6.88. The lowest was 0.38. And the median was 1.25.

THO's Price-to-Projected-FCF is ranked better than
75.86% of 845 companies
in the Vehicles & Parts industry
Industry Median: 1.07 vs THO: 0.58

Thor Industries Intrinsic Value: Projected FCF Historical Data

The historical data trend for Thor Industries's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Thor Industries Annual Data
Trend Jul12 Jul13 Jul14 Jul15 Jul16 Jul17 Jul18 Jul19 Jul20 Jul21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 82.74 94.29 104.04 123.73 138.57

Thor Industries Quarterly Data
Jul17 Oct17 Jan18 Apr18 Jul18 Oct18 Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 124.43 138.57 135.29 145.03 160.91

Competitive Comparison

For the Recreational Vehicles subindustry, Thor Industries's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Thor Industries Intrinsic Value: Projected FCF Distribution

For the Vehicles & Parts industry and Consumer Cyclical sector, Thor Industries's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Thor Industries's Intrinsic Value: Projected FCF falls into.



Thor Industries Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Thor Industries's Free Cash Flow(6 year avg) = $411.37.

Thor Industries's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Apr22)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*411.36896+3433.891*0.8)/55.069
=160.91

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Thor Industries  (NYSE:THO) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Thor Industries's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=93.40/160.90989549785
=0.58

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Thor Industries Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Thor Industries's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Thor Industries Business Description

Thor Industries logo
Traded in Other Exchanges
Address
601 East Beardsley Avenue, Elkhart, IN, USA, 46514-3305
Thor Industries Inc is an American manufacturer of recreational vehicles through its subsidiaries. The company reports through three segments: North American towable recreational vehicles, North American motorized recreational vehicles, and European recreational vehicles. The North American towable RV business segments operations by brand: Airstream, Heartland, Jayco, Keystone, and KZ. North American motorized RV does the same through the Airstream, Jayco, and Thor Motor Coach brands. Thor's European RV business consists solely of the Erwin Hymer Group, which manufactures both towable and recreational vehicles in Europe. EHG's operations include miscellaneous RV-related products and services. Across all segments, the firm distributes its RVs to independent dealers.
Executives
Gasper Trevor Q. officer: VP, General Counsel and Sec. 601 EAST BEARDSLEY AVE. ELKHART IN 46514
Hennington Christina director 1000 NICOLLET MALL MINNEAPOLIS MN 55403
Hurd Laurel director C/O NEWELL BRANDS INC. 6655 PEACHTREE DUNWOODY ROAD ATLANTA GA 30328
Kelley William J. Jr director USG CORPORATION 550 WEST ADAMS STREET CHICAGO IL 60661
Hjelmaker Josef officer: Chief Innovation Officer C/O THOR INDUSTRIES, INC. 601 E. BEARDSLEY AVE. ELKHART IN 46514-3305
James Troy officer: SVP International Operations C/O THOR INDUSTRIES, INC. 601 EAST BEARDSLEY AVENUE ELKHART IN 46514-3305
Huntington Amelia director C/O THOR INDUSTRIES, INC. 601 EAST BEARDSLEY AVE. ELKHART IN 46514-3305
Klein Christopher J director 520 LAKE COOK ROAD DEERFIELD IL 60015
Ziemer James L director C/O HARLEY DAVIDSON 3700 W. JUNEAU AVE MILWAUKEE WI 53208
Siegel Alan director C/O THE WET SEAL, INC. 26972 BURBANK FOOTHILL RANCH CA 92610
Kosowsky J Allen director C/O THOR INDUSTRIES, INC. 419 WEST PIKE STREET JACKSON CENTER OH 45334-0629
Suwinski Jan director 9450 SEWARD RD C/O OHIO CASUALTY GROUP FAIRFIELD OH 45014
Zuhl Colleen A officer: VP & Chief Financial Officer PO BOX 3300 ELKHART IN 46515
Woelfer W. Todd officer: Sr. VP, Gen Counsel & Sec. PO BOX 3300 ELKHART IN 46515
Graves Andrew E director BRUNSWICK CORPORATION 1 N FIELD COURT LAKE FOREST IL 60045

Thor Industries Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)