investorscraft@gmail.com

Intrinsic ValueThor Industries, Inc. (0LF8.L)

Previous Close£111.26
Intrinsic Value
Upside potential
Previous Close
£111.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Thor Industries, Inc. is a leading global manufacturer of recreational vehicles (RVs), operating in the consumer cyclical sector. The company designs, manufactures, and sells a diverse portfolio of RVs, including travel trailers, motorhomes, fifth wheels, and specialized urban vehicles, catering to a broad range of consumer preferences. Its revenue model is driven by direct sales to independent and non-franchise dealers, complemented by ancillary income from aluminum extrusion components and digital RV services. Thor Industries holds a strong market position in North America and Europe, supported by its well-recognized brands and extensive distribution network. The company benefits from cyclical demand tied to discretionary spending but maintains resilience through product diversification and operational scale. Its focus on innovation and aftermarket services further strengthens its competitive edge in the fragmented RV industry.

Revenue Profitability And Efficiency

Thor Industries reported revenue of $10.04 billion for the fiscal year ending July 2024, with net income of $265.3 million, reflecting a net margin of approximately 2.6%. Operating cash flow stood at $545.5 million, while capital expenditures were $139.6 million, indicating disciplined reinvestment. The diluted EPS of $4.94 underscores moderate profitability in a competitive and capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and operational scale, though margins remain sensitive to raw material costs and consumer demand cycles. Capital efficiency is evident in its ability to generate positive operating cash flow, which funds growth initiatives and debt servicing. The balance between reinvestment and shareholder returns reflects a pragmatic approach to capital allocation.

Balance Sheet And Financial Health

Thor Industries maintains a solid balance sheet with $501.3 million in cash and equivalents against total debt of $1.13 billion, suggesting manageable leverage. The company’s liquidity position is adequate to meet short-term obligations, while its debt levels appear sustainable given its cash flow generation. Financial health is further supported by its ability to navigate cyclical downturns without significant distress.

Growth Trends And Dividend Policy

Growth trends are influenced by macroeconomic factors and consumer discretionary spending, with recent performance reflecting steady demand. The company’s dividend policy, offering $1.98 per share, signals confidence in its cash flow stability. However, dividend sustainability depends on maintaining profitability amid industry volatility. Thor’s growth strategy emphasizes product innovation and geographic expansion to capture long-term demand.

Valuation And Market Expectations

With a market capitalization of $4.23 billion and a beta of 1.26, Thor Industries is viewed as a moderately volatile play on the RV sector. The valuation reflects expectations of cyclical recovery and operational execution. Investors likely weigh its strong market position against macroeconomic risks, including interest rate sensitivity and consumer sentiment fluctuations.

Strategic Advantages And Outlook

Thor Industries’ strategic advantages include its broad product portfolio, strong dealer relationships, and vertical integration in component manufacturing. The outlook hinges on its ability to innovate and adapt to evolving consumer preferences, particularly in eco-friendly and compact RV segments. While near-term challenges persist, the company’s scale and brand equity position it well for sustained industry leadership.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount