Oshkosh Corporation (OSK) DCF Valuation

Oshkosh Corporation (OSK) DCF Valuation
  • Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • Pré-Construídos Para Uso Rápido E Eficiente
  • Não É Necessária Experiência; Fácil De Seguir

Oshkosh Corporation (OSK) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
Account Receivables, % 19.47 19.56 22.18 21.37 22.08
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, % 9.24 9.21 9.4 9.1 9.22 9.23 9.23 9.23 9.23 9.23
PV UFCF
SUM PV UFCF 1,570.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 401
Terminal Value 5,541
Present Terminal Value 3,563
Enterprise Value 5,133
Net Debt 952
Equity Value 4,181
Diluted Shares Outstanding, MM 66
Equity Value Per Share 63.47

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.