U.S. Markets close in 5 hrs 28 mins

Oshkosh Corporation (NYSE:OSK) Is Trading At A 25% Discount

Gavin Beck

I am going to run you through how I calculated the intrinsic value of Oshkosh Corporation (NYSE:OSK) using the discounted cash flow (DCF) method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. Also note that this article was written in May 2018 so be sure check the latest calculation for Oshkosh here.

Is OSK fairly valued?

We are going to use a two-stage DCF model, which simply means we have two different periods of varying growth rates for the company’s cash flows. Generally the initial phase has higher growth rates that plateau over time. To start off, I pulled together the analyst consensus estimates of OSK’s levered free cash flow (FCF) over the next five years and discounted these figures at the rate of 9.77%. This resulted in a present value of 5-year cash flow of US$1.90B. Want to know how I arrived at this number? Read our detailed analysis here.

NYSE:OSK Future Profit May 16th 18

The infographic above illustrates how OSK’s top and bottom lines are expected to move going forward, which should give you some color on OSK’s outlook. Now we need to determine the terminal value, which is the business’s cash flow after the first stage. It’s appropriate to use the 10-year government bond rate of 2.8% as the perpetual growth rate, which is rightly below GDP growth, but more towards the conservative side. Discounting the terminal value back five years gives us a present value of US$5.48B.

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is US$7.38B. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value of $99.89, which, compared to the current share price of $74.96, we see that Oshkosh is about right, perhaps slightly undervalued at a 24.96% discount to what it is available for right now.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For OSK, there are three essential factors you should further examine:

  1. Financial Health: Does OSK have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does OSK’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of OSK? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the NYSE every 6 hours. If you want to find the calculation for other stocks just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.