The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$16.46Fair value$91.93Bull$122.84
FairClose
52-week traded range
52W low $71.9252W high $120.34
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Thor Industries closed at $72.86, 20.7% below the consensus fair value of $91.93 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$122.84
+68.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.4%, r=10%, tg=3%, n=10yr
Graham Number
$94.95
+30.3%
√(22.5 × EPS × BVPS)
EPS=4.84, BVPS=82.8
P/E Fair Value
$96.80
+32.9%
EPS × 20x (sector P/E)
EPS=4.84, Sector P/E=20x
Peter Lynch (PEG)
$16.46
-77.4%
EPS × Growth% (PEG = 1 is fair)
EPS=4.84, g=3.4%
EV/EBITDA
$117.97
+61.9%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=567.4M
Dividend Discount (DDM)
$31.28
-57.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2, r=10%, g=3.4%
Book Value (P/B)
$32.49
-55.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.8, ROE=6%, g=3.4%, r=10%
Reverse DCF
$72.86
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 3.4%
Margin of Safety
$78.65
+7.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=104.86, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.