Thor Industries, Inc. logo THO - Thor Industries, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 13
HOLD 26
SELL 2
STRONG
SELL
0
| PRICE TARGET: $92.00 DETAILS
HIGH: $110.00
LOW: $78.00
MEDIAN: $96.00
CONSENSUS: $92.00
UPSIDE: 18.18%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 103.7% above fair value
Current Price $77.85
Bear Case $27.80 64.3% downside ($27.80 - $77.85) / $77.85 = -64.3% $6.95 × 4x
Fair Value $38.23 50.9% downside ($38.23 - $77.85) / $77.85 = -50.9% $6.95 × 6x
Bull Case $48.65 37.5% downside ($48.65 - $77.85) / $77.85 = -37.5% $6.95 × 7x

Adjust Assumptions

5.5x
6.95$

Key Value Driver

Through-cycle normalized EPS ($6.95)

Implied Market Multiple 11.2x

Plain-Language Summary

Using 7-year normalized EPS of $6.95 at a 6x cycle multiple, the base-case value is $38.23 per share. P/TBV cross-check: 2.4x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (41 analysts) $92.00
Analyst Range $78.00 – $110.00
Divergence from AlphaVal 58%

Warnings

Price-to-book value of 2.4x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $92.00 (from 41 analysts). Our estimate is 58% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing