OSK
Oshkosh Corp
Price:  
116.48 
USD
Volume:  
369,427.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSK Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Oshkosh Corp (OSK) is 147.83 USD. This OSK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.48 USD, the upside of Oshkosh Corp is %.

The range of the Intrinsic Value is 119.40 - 191.33 USD

116.48 USD
Stock Price
147.83 USD
Intrinsic Value
Intrinsic Value Details

OSK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.40 - 191.33 147.83 26.9%
DCF (Growth 10y) 179.74 - 283.19 220.73 89.5%
DCF (EBITDA 5y) 180.84 - 234.25 203.70 74.9%
DCF (EBITDA 10y) 211.01 - 285.70 243.26 108.8%
Fair Value 263.34 - 263.34 263.34 126.08%
P/E 111.45 - 159.73 125.58 7.8%
EV/EBITDA 114.04 - 144.60 125.60 7.8%
EPV 9.19 - 17.59 13.39 -88.5%
DDM - Stable 69.45 - 136.74 103.10 -11.5%
DDM - Multi 139.73 - 219.66 171.26 47.0%

OSK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,617.79
Beta 1.23
Outstanding shares (mil) 65.40
Enterprise Value (mil) 8,787.79
Market risk premium 4.60%
Cost of Equity 9.77%
Cost of Debt 5.11%
WACC 9.18%