Valuation THOR Industries, Inc.

Stocks

Market Closed - NYSE 23:00:02 16/10/2026 +03			5-day change	1st Jan Change
68.44 ^USD	-2.20%		+7.16%	-33.34%

10-14	Thor Industries Raises Quarterly Dividend to $0.54 per Share From $0.52, Payable Nov. 10 to Shareholders of Record Oct. 27	MT
10-13	Thor Industries Announces Increased Regular Quarterly Dividend, Payable on November 10, 2026	CI

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	3,532	-	-
Change	-	33.88%	-8.29%	-14.26%	-19.38%	-9.49%	-	-
Enterprise Value (EV) ¹	6,054	7,018	6,279	5,177	4,289	3,985	3,870	3,945
Change	-	15.92%	-10.53%	-17.54%	-17.16%	-7.08%	-2.88%	1.92%
P/E	4.1x	16.6x	21.5x	18.8x	22.2x	18.2x	13.9x	9.93x
PBR	1.26x	1.56x	1.4x	1.13x	0.93x	0.82x	0.8x	0.77x
PEG	-	-0.3x	-0.7x	-9.29x	-0.7x	1.6x	0.5x	0.2x
Capitalization / Revenue	0.28x	0.55x	0.56x	0.51x	0.41x	0.36x	0.35x	0.33x
EV / Revenue	0.37x	0.63x	0.63x	0.54x	0.45x	0.41x	0.38x	0.37x
EV / EBITDA	3.33x	8.14x	8.96x	7.85x	7.88x	7.22x	6.28x	5.54x
EV / EBIT	3.95x	12x	14.8x	17.3x	21.8x	14.6x	11.1x	8.85x
EV / FCF	8.1x	9.07x	15.5x	11.4x	25.4x	24x	14x	-33.4x
FCF Yield	12.4%	11%	6.46%	8.79%	3.94%	4.17%	7.13%	-2.99%
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%	3.12%	3.2%	3.36%
EPS ²	20.59	6.95	4.94	4.84	3.38	3.771	4.918	6.89
Distribution rate	8.35%	25.9%	38.9%	41.3%	61.5%	56.5%	44.5%	33.4%
Net sales ¹	16,313	11,122	10,043	9,579	9,608	9,679	10,129	10,721
EBITDA ¹	1,817	862.4	701	659.1	544.4	552.3	616.7	712.4
EBIT ¹	1,533	585.5	423.9	299.1	197.1	273	347.9	445.9
Net income ¹	1,138	374.3	265.3	258.6	177.5	193.1	249.4	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	68.44	68.44	68.44
Nbr of stocks (in thousands)	54,531	53,308	53,198	53,204	52,057	51,614	-	-
Announcement Date	9/28/22 A	9/25/23 A	9/24/24 A	9/24/25 A	9/22/26 A	-	-	-

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.	18.15x	0.41x	7.22x	3.12%	3.53B
SHIMANO INC.	32.23x	2.27x	13.66x	1.98%	9.91B
POOL CORPORATION	15.86x	1.38x	11.4x	2.97%	6.27B
ATHER ENERGY LIMITED	-140.96x	9.48x	-215.41x	-	6.14B
ACUSHNET HOLDINGS CORP.	20.02x	2.06x	11.81x	1.17%	4.69B
BRUNSWICK CORPORATION	15.92x	1x	7.98x	2.73%	4.17B
NINEBOT LIMITED	14.63x	0.72x	7.63x	3.96%	4.11B
BRP INC.	30.56x	0.82x	7.45x	1.26%	3.89B
FLUIDRA, S.A.	18.21x	1.93x	8.26x	3.83%	3.78B
YAMAHA CORPORATION	16.4x	0.88x	6.42x	2.16%	3.46B
Average	4.10x	2.10x	-13.36x	2.58%	5B
Weighted average by Cap.	1.64x	2.43x	-17.78x	2.49%