Valuation Oshkosh Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:03:47 2026-08-07 EDT			5-day change	1st Jan Change
131.50 ^EUR	+0.38%		+6.26%	+21.76%

08-06	Oshkosh Makes Equity Investment in Nextera Robotics	MT
07-29	Truist Raises Price Target on Oshkosh to $196 From $190, Keeps Buy Rating	MT

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	9,586	-	-
Change	-	-24.18%	22.96%	-12.77%	28.47%	20.63%	-	-
Enterprise Value (EV) ¹	7,430	5,566	7,639	6,943	8,568	10,107	9,669	8,983
Change	-	-25.09%	37.25%	-9.12%	23.41%	17.96%	-4.33%	-7.1%
P/E	19x	33.5x	11.9x	9.19x	12.5x	14.7x	11.3x	9.59x
PBR	-	1.81x	1.92x	1.48x	1.74x	1.99x	1.78x	1.58x
PEG	-	-0.6x	0x	0.7x	-3.92x	2.85x	0.4x	0.5x
Capitalization / Revenue	0.96x	0.7x	0.73x	0.58x	0.76x	0.86x	0.8x	0.76x
EV / Revenue	0.93x	0.67x	0.79x	0.65x	0.82x	0.91x	0.81x	0.72x
EV / EBITDA	12.9x	11.3x	7.15x	5.21x	7.11x	8.31x	6.6x	5.4x
EV / EBIT	15.8x	14.5x	8.4x	6.14x	8.53x	10.2x	7.91x	6.36x
EV / FCF	-	16.8x	27.9x	25.8x	13.9x	21.1x	13.6x	11.5x
FCF Yield	-	5.96%	3.59%	3.88%	7.21%	4.73%	7.36%	8.72%
Dividend per Share ²	1.48	1.48	1.64	1.84	2.04	2.259	2.388	2.503
Rate of return	1.31%	1.68%	1.51%	1.94%	1.62%	1.45%	1.54%	1.61%
EPS ²	5.93	2.63	9.08	10.35	10.02	10.54	13.69	16.19
Distribution rate	25%	56.3%	18.1%	17.8%	20.4%	21.4%	17.4%	15.5%
Net sales ¹	7,952	8,282	9,658	10,756	10,422	11,165	11,979	12,556
EBITDA ¹	575	492.2	1,069	1,332	1,205	1,217	1,465	1,664
EBIT ¹	470.6	384.6	909	1,131	1,005	986.5	1,223	1,412
Net income ¹	409.4	173.9	598	681.4	647	659.8	847.2	983.3
Net Debt ¹	-176.7	-201.2	547.9	756.9	621.1	521	82.95	-603.2
Reference price ²	112.71	88.19	108.41	95.07	125.63	155.26	155.26	155.26
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PACCAR INC	22.13x	2.08x	17.1x	2.46%	69.51B
DAIMLER TRUCK HOLDING AG	14.26x	1.17x	11.88x	3.92%	42.07B
KOMATSU LTD.	17.17x	1.7x	9.7x	2.65%	41.66B
EPIROC AB	30.96x	4.5x	17.99x	1.61%	30.59B
KNORR-BREMSE AG	23.4x	2.17x	11.78x	2.05%	19.23B
KUBOTA CORPORATION	12.54x	1.53x	10.17x	1.98%	19.08B
EXOR N.V.	13.67x	-	-	0.71%	16.4B
METSO OYJ	23.94x	2.66x	14.34x	2.51%	16.13B
CNH INDUSTRIAL N.V.	25.31x	0.85x	14.56x	1.56%	13.43B
Average	20.37x	2.08x	13.44x	2.16%	29.79B
Weighted average by Cap.	20.29x	2.09x	13.87x	2.41%