investorscraft@gmail.com

Intrinsic ValueOshkosh Corporation (OSK)

Previous Close$137.02
Intrinsic Value
Upside potential
Previous Close
$137.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Oshkosh Corporation operates as a diversified industrial manufacturer specializing in purpose-built vehicles and equipment. The company serves critical sectors such as defense, construction, fire & emergency, and commercial markets through its four primary segments: Access Equipment, Defense, Vocational, and Fire & Emergency. Oshkosh’s revenue model is driven by long-term defense contracts, cyclical demand in construction equipment, and recurring sales of aftermarket parts and services. Its market position is reinforced by strong brand recognition, particularly in military vehicles like the JLTV (Joint Light Tactical Vehicle), and innovative product lines such as aerial work platforms under the JLG brand. The company competes in fragmented but high-barrier industries, leveraging engineering expertise and regulatory compliance to maintain a competitive edge. Oshkosh’s diversified portfolio mitigates sector-specific risks while capitalizing on infrastructure spending and defense budget tailwinds.

Revenue Profitability And Efficiency

Oshkosh reported $10.73 billion in revenue for FY 2024, with net income of $681.4 million, reflecting a net margin of approximately 6.4%. Diluted EPS stood at $10.38, supported by disciplined cost management. Operating cash flow of $550.1 million and capital expenditures of $281 million resulted in free cash flow of $269.1 million, indicating efficient capital deployment. The company’s profitability metrics align with industry peers, though defense segment margins often face pressure from fixed-price contracts.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by stable defense contracts and cyclical recovery in construction equipment. ROIC trends are influenced by capital-intensive manufacturing, but Oshkosh maintains moderate leverage with a debt-to-equity ratio of 0.5x. Share buybacks and dividends complement earnings retention, with $1.94 per share in dividends reflecting a payout ratio of ~19%, balancing shareholder returns with reinvestment needs.

Balance Sheet And Financial Health

Oshkosh’s balance sheet remains robust, with $204.9 million in cash and equivalents against total debt of $961.8 million. The debt load is manageable, with interest coverage ratios well above safety thresholds. Working capital efficiency is evident in inventory turnover, though defense segment progress billing can distort short-term liquidity metrics. The company’s financial health supports continued R&D and M&A flexibility.

Growth Trends And Dividend Policy

Revenue growth is driven by defense modernization and infrastructure investments, with organic expansion supplemented by selective acquisitions. Dividends have grown steadily, with a current yield of ~1.5%, signaling commitment to returning capital. Share count reduction via buybacks (6.5 million shares outstanding) further enhances per-share metrics. The policy prioritizes sustainable payouts while funding growth initiatives.

Valuation And Market Expectations

Trading at a forward P/E of ~12x, Oshkosh is priced in line with industrials peers, reflecting balanced expectations for mid-single-digit revenue growth. The stock’s discount to broader markets accounts for cyclical exposure and defense budget uncertainties. Analyst consensus hinges on execution in electrification (e.g., EV refuse trucks) and JLTV contract renewals as key re-rating catalysts.

Strategic Advantages And Outlook

Oshkosh’s strategic moats include proprietary defense technology, aftermarket service networks, and regulatory certifications. Near-term headwinds include supply chain volatility and input cost inflation, but long-term demand for infrastructure and military modernization remains sturdy. Management’s focus on innovation (e.g., autonomous vehicles) and operational efficiency positions the company to outperform in a recovering industrial landscape.

Sources

10-K filing, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount