|
Oshkosh Corporation (OSK) DCF Valuation
US | Industrials | Agricultural - Machinery | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Oshkosh Corporation (OSK) Bundle
Designed for accuracy, our (OSK) DCF Calculator enables you to evaluate Oshkosh Corporation's valuation using real-world financial data, offering complete flexibility to modify all key parameters for improved projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8,382.0 | 6,856.8 | 7,737.3 | 8,282.0 | 9,648.3 | 10,086.9 | 10,545.4 | 11,024.7 | 11,525.9 | 12,049.8 |
| Revenue Growth, % | 0 | -18.2 | 12.84 | 7.04 | 16.5 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 |
| EBITDA | 920.3 | 602.6 | 650.1 | 444.3 | 988.7 | 883.2 | 923.4 | 965.4 | 1,009.3 | 1,055.1 |
| EBITDA, % | 10.98 | 8.79 | 8.4 | 5.36 | 10.25 | 8.76 | 8.76 | 8.76 | 8.76 | 8.76 |
| Depreciation | 115.2 | 104.2 | 104.0 | 72.0 | 144.9 | 133.3 | 139.4 | 145.7 | 152.4 | 159.3 |
| Depreciation, % | 1.37 | 1.52 | 1.34 | 0.86936 | 1.5 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 |
| EBIT | 805.1 | 498.4 | 546.1 | 372.3 | 843.8 | 749.9 | 784.0 | 819.6 | 856.9 | 895.8 |
| EBIT, % | 9.61 | 7.27 | 7.06 | 4.5 | 8.75 | 7.43 | 7.43 | 7.43 | 7.43 | 7.43 |
| Total Cash | 448.4 | 582.9 | 1,375.8 | 805.9 | 125.4 | 860.7 | 899.8 | 940.7 | 983.4 | 1,028.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,631.8 | 1,341.2 | 1,716.5 | 1,769.9 | 2,130.2 | 2,111.4 | 2,207.4 | 2,307.7 | 2,412.6 | 2,522.3 |
| Account Receivables, % | 19.47 | 19.56 | 22.18 | 21.37 | 22.08 | 20.93 | 20.93 | 20.93 | 20.93 | 20.93 |
| Inventories | 1,249.2 | 1,505.4 | 1,267.4 | 1,865.6 | 2,131.6 | 1,974.2 | 2,063.9 | 2,157.7 | 2,255.8 | 2,358.3 |
| Inventories, % | 14.9 | 21.95 | 16.38 | 22.53 | 22.09 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 |
| Accounts Payable | 795.5 | 577.8 | 860.4 | 1,129.0 | 1,214.5 | 1,114.7 | 1,165.4 | 1,218.4 | 1,273.8 | 1,331.7 |
| Accounts Payable, % | 9.49 | 8.43 | 11.12 | 13.63 | 12.59 | 11.05 | 11.05 | 11.05 | 11.05 | 11.05 |
| Capital Expenditure | -195.0 | -130.2 | -114.8 | -279.7 | -325.3 | -251.3 | -262.7 | -274.7 | -287.2 | -300.2 |
| Capital Expenditure, % | -2.33 | -1.9 | -1.48 | -3.38 | -3.37 | -2.49 | -2.49 | -2.49 | -2.49 | -2.49 |
| Tax Rate, % | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 | 25.03 |
| EBITAT | 621.4 | 368.3 | 518.5 | 234.9 | 632.6 | 576.1 | 602.3 | 629.6 | 658.3 | 688.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,543.9 | 159.0 | 653.0 | -355.8 | -88.6 | 534.6 | 343.9 | 359.5 | 375.8 | 392.9 |
| WACC, % | 9.12 | 9.1 | 9.28 | 9 | 9.1 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,574.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 401 | |||||||||
| Terminal Value | 5,628 | |||||||||
| Present Terminal Value | 3,638 | |||||||||
| Enterprise Value | 5,212 | |||||||||
| Net Debt | 952 | |||||||||
| Equity Value | 4,260 | |||||||||
| Diluted Shares Outstanding, MM | 66 | |||||||||
| Equity Value Per Share | 64.68 |
What You Will Get
- Real OSK Financial Data: Pre-filled with Oshkosh Corporation’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Oshkosh Corporation’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Oshkosh Corporation (OSK).
- WACC Tool: A ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Inputs: Alter growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Oshkosh Corporation (OSK).
- Visual Dashboard and Charts: Graphical representations that highlight essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Oshkosh Corporation’s (OSK) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalibrated results, highlighting Oshkosh Corporation’s (OSK) intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Oshkosh Corporation (OSK)?
- User-Friendly Interface: Crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Oshkosh’s valuation as you tweak the inputs.
- Preloaded Data: Comes equipped with Oshkosh’s latest financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for assessing investments in Oshkosh Corporation (OSK).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients investing in Oshkosh Corporation (OSK).
- Students and Educators: Utilize real-world data for hands-on experience in financial modeling and analysis.
- Industry Enthusiasts: Gain insights into how companies like Oshkosh Corporation (OSK) are valued in the market.
What the Oshkosh Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Oshkosh Corporation (OSK).
- Real-World Data: Oshkosh’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns to provide deeper insights into performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Oshkosh Corporation (OSK).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.