As of 2025-01-15, the Intrinsic Value of Deere & Co (DE) is
518.36 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 432.31 USD, the upside of Deere & Co is
19.90%.
The range of the Intrinsic Value is 288.43 - 1,275.36 USD
518.36 USD
Intrinsic Value
Deere Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
288.43 - 1,275.36 |
518.36 |
19.9% |
| DCF (Growth 10y) |
304.07 - 1,201.93 |
514.92 |
19.1% |
| DCF (EBITDA 5y) |
230.85 - 346.21 |
291.63 |
-32.5% |
| DCF (EBITDA 10y) |
266.69 - 408.11 |
337.24 |
-22.0% |
| Fair Value |
653.58 - 653.58 |
653.58 |
51.18% |
| P/E |
337.18 - 555.28 |
440.89 |
2.0% |
| EV/EBITDA |
162.45 - 431.93 |
320.39 |
-25.9% |
| EPV |
201.53 - 342.58 |
272.06 |
-37.1% |
| DDM - Stable |
240.79 - 726.36 |
483.57 |
11.9% |
| DDM - Multi |
183.44 - 423.07 |
255.12 |
-41.0% |
Deere Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
117,406.75 |
| Beta |
0.58 |
| Outstanding shares (mil) |
271.58 |
| Enterprise Value (mil) |
175,275.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.42% |
| Cost of Debt |
4.80% |
| WACC |
6.69% |