Company Valuation: Oshkosh Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,606 5,767 7,091 6,186 7,947 7,876 - -
Change - -24.18% 22.96% -12.77% 28.47% -0.89% - -
Enterprise Value (EV) 1 7,430 5,566 7,639 6,943 8,568 8,380 7,985 7,475
Change - -25.09% 37.25% -9.12% 23.41% -2.19% -4.71% -6.39%
P/E 19x 33.5x 11.9x 9.19x 12.5x 12.3x 9.35x 7.88x
PBR - 1.81x 1.92x 1.48x 1.74x 1.65x 1.49x 1.33x
PEG - -0.6x 0x 0.7x -3.92x 3.18x 0.3x 0.4x
Capitalization / Revenue 0.96x 0.7x 0.73x 0.58x 0.76x 0.71x 0.66x 0.63x
EV / Revenue 0.93x 0.67x 0.79x 0.65x 0.82x 0.75x 0.67x 0.6x
EV / EBITDA 12.9x 11.3x 7.15x 5.21x 7.11x 6.81x 5.39x 4.48x
EV / EBIT 15.8x 14.5x 8.4x 6.14x 8.53x 8.52x 6.57x 5.41x
EV / FCF - 16.8x 27.9x 25.8x 13.9x 16.5x 11.2x 8.68x
FCF Yield - 5.96% 3.59% 3.88% 7.21% 6.04% 8.93% 11.5%
Dividend per Share 2 1.48 1.48 1.64 1.84 2.04 2.259 2.388 2.54
Rate of return 1.31% 1.68% 1.51% 1.94% 1.62% 1.77% 1.87% 1.99%
EPS 2 5.93 2.63 9.08 10.35 10.02 10.41 13.64 16.18
Distribution rate 25% 56.3% 18.1% 17.8% 20.4% 21.7% 17.5% 15.7%
Net sales 1 7,952 8,282 9,658 10,756 10,422 11,145 11,973 12,562
EBITDA 1 575 492.2 1,069 1,332 1,205 1,230 1,482 1,667
EBIT 1 470.6 384.6 909 1,131 1,005 983.7 1,216 1,383
Net income 1 409.4 173.9 598 681.4 647 651.2 840.6 956.4
Net Debt 1 -176.7 -201.2 547.9 756.9 621.1 503.7 109.1 -401.3
Reference price 2 112.71 88.19 108.41 95.07 125.63 127.57 127.57 127.57
Nbr of stocks (in thousands) 67,487 65,394 65,414 65,065 63,254 61,740 - -
Announcement Date 1/26/22 1/31/23 1/30/24 1/30/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.26x0.75x6.81x1.77% 7.88B
27.99x4.77x21.3x0.83% 344B
35.91x5.58x30.41x1.01% 175B
15.4x1.18x7.59x4.78% 64.45B
18.24x1.69x13.71x2.99% 57.14B
30.66x4.3x18.19x0.43% 48.39B
16.53x1.67x9.56x2.62% 41.46B
11.15x1.05x10.49x4.69% 34.48B
32.69x4.74x18.89x1.53% 30.68B
12.75x0.42x4.37x3.86% 26.83B
Average 21.36x 2.62x 14.13x 2.45% 83.1B
Weighted average by Cap. 26.43x 3.93x 19.65x 1.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Oshkosh Corporation

Historical PBR trend

Valuation ratios - PBR - Oshkosh Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Oshkosh Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Oshkosh Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Oshkosh Corporation
  1. Stock Market
  2. Stocks
  3. OSK Stock
  4. Valuation Oshkosh Corporation