As of 2025-01-13, the Intrinsic Value of Oshkosh Corp (OSK) is
188.81 USD. This OSK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 89.56 USD, the upside of Oshkosh Corp is
110.80%.
The range of the Intrinsic Value is 150.58 - 255.84 USD
188.81 USD
Intrinsic Value
OSK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
150.58 - 255.84 |
188.81 |
110.8% |
| DCF (Growth 10y) |
181.74 - 294.55 |
223.09 |
149.1% |
| DCF (EBITDA 5y) |
186.77 - 251.67 |
224.11 |
150.2% |
| DCF (EBITDA 10y) |
208.79 - 287.12 |
250.24 |
179.4% |
| Fair Value |
260.95 - 260.95 |
260.95 |
191.37% |
| P/E |
126.30 - 162.70 |
141.44 |
57.9% |
| EV/EBITDA |
125.59 - 204.12 |
157.69 |
76.1% |
| EPV |
4.50 - 11.43 |
7.97 |
-91.1% |
| DDM - Stable |
66.04 - 145.59 |
105.82 |
18.1% |
| DDM - Multi |
124.96 - 212.03 |
157.06 |
75.4% |
OSK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,826.77 |
| Beta |
1.32 |
| Outstanding shares (mil) |
65.06 |
| Enterprise Value (mil) |
7,202.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.76% |
| Cost of Debt |
5.08% |
| WACC |
9.87% |