As of 2025-05-05, the Intrinsic Value of Oshkosh Corp (OSK) is 121.45 USD. This OSK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.39 USD, the upside of Oshkosh Corp is 35.9%.

The range of the Intrinsic Value is 88.38 - 191.35 USD.

Is OSK undervalued or overvalued?

Based on its market price of 89.39 USD and our intrinsic valuation, Oshkosh Corp (OSK) is undervalued by 35.9%.

89.39 USD

Stock Price

121.45 USD

Intrinsic Value

Intrinsic Value Details

OSK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	88.38 - 191.35	121.45	35.9%
DCF (Growth Exit 10Y)	112.52 - 230.43	150.74	68.6%
DCF (EBITDA Exit 5Y)	128.36 - 169.41	154.69	73.0%
DCF (EBITDA Exit 10Y)	149 - 211.08	183.81	105.6%
Peter Lynch Fair Value	237.58 - 237.58	237.58	165.78%
P/E Multiples	92.6 - 123.16	106.64	19.3%
EV/EBITDA Multiples	112.1 - 156.01	141.23	58.0%
Earnings Power Value	61.9 - 93.74	77.82	-12.9%
Dividend Discount Model - Stable	66.22 - 171.38	118.80	32.9%
Dividend Discount Model - Multi Stages	89.51 - 179.9	119.52	33.7%

OSK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Westinghouse Air Brake Technologies Corp	163.86 - 432.48	238.47	24.6%
Allison Transmission Holdings Inc	95.02 - 159.63	119.69	23.1%
Federal Signal Corp	71.67 - 162.63	98.71	14.0%
Navistar International Corp	(12.87) - 82.40	5.44	-87.8%
Terex Corp	37.09 - 69.98	50.43	26.6%
Meritor Inc	29.43 - 52.89	38.52	5.5%
Trinity Industries Inc	(4.88) - 169.91	30.28	21.2%
REV Group Inc	52.12 - 84.73	64.41	83.9%
Greenbrier Companies Inc	49.97 - 100.24	69.43	58.1%
NFI Group Inc	11.26 - 51.21	22.75	82.0%

OSK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	5,777
Beta	1.22
Outstanding shares (mil)	65
Enterprise Value (mil)	7,045

Market risk premium	5.1%
Cost of Equity	9.5%
Cost of Debt	6.2%
WACC	8.8%