OSK
Oshkosh Corp
Price:  
124.21 
USD
Volume:  
771,015.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSK Intrinsic Value

-7.80 %
Upside

What is the intrinsic value of OSK?

As of 2025-07-06, the Intrinsic Value of Oshkosh Corp (OSK) is 114.46 USD. This OSK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.21 USD, the upside of Oshkosh Corp is -7.80%.

The range of the Intrinsic Value is 86.96 - 166.22 USD

Is OSK undervalued or overvalued?

Based on its market price of 124.21 USD and our intrinsic valuation, Oshkosh Corp (OSK) is overvalued by 7.80%.

124.21 USD
Stock Price
114.46 USD
Intrinsic Value
Intrinsic Value Details

OSK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.96 - 166.22 114.46 -7.8%
DCF (Growth 10y) 110.63 - 199.83 141.88 14.2%
DCF (EBITDA 5y) 135.87 - 181.75 156.56 26.0%
DCF (EBITDA 10y) 154.70 - 217.47 182.49 46.9%
Fair Value 238.54 - 238.54 238.54 92.05%
P/E 119.46 - 141.60 125.44 1.0%
EV/EBITDA 136.70 - 176.36 151.45 21.9%
EPV 60.89 - 85.25 73.07 -41.2%
DDM - Stable 66.83 - 155.86 111.35 -10.4%
DDM - Multi 90.41 - 162.25 115.97 -6.6%

OSK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,995.40
Beta 1.34
Outstanding shares (mil) 64.37
Enterprise Value (mil) 9,262.80
Market risk premium 4.60%
Cost of Equity 9.75%
Cost of Debt 6.20%
WACC 9.16%