As of 2025-09-16, the Intrinsic Value of Deere & Co (DE) is 520.39 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 469.11 USD, the upside of Deere & Co is 10.90%.
The range of the Intrinsic Value is 289.28 - 1,230.78 USD
Based on its market price of 469.11 USD and our intrinsic valuation, Deere & Co (DE) is undervalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 289.28 - 1,230.78 | 520.39 | 10.9% |
| DCF (Growth 10y) | 401.80 - 1,468.34 | 665.72 | 41.9% |
| DCF (EBITDA 5y) | 396.20 - 544.89 | 472.88 | 0.8% |
| DCF (EBITDA 10y) | 493.40 - 734.84 | 609.84 | 30.0% |
| Fair Value | 480.65 - 480.65 | 480.65 | 2.46% |
| P/E | 393.95 - 445.66 | 427.90 | -8.8% |
| EV/EBITDA | 251.52 - 442.61 | 348.34 | -25.7% |
| EPV | 116.00 - 252.61 | 184.30 | -60.7% |
| DDM - Stable | 144.96 - 410.98 | 277.97 | -40.7% |
| DDM - Multi | 233.05 - 500.91 | 316.73 | -32.5% |
| Market Cap (mil) | 127,049.06 |
| Beta | 0.89 |
| Outstanding shares (mil) | 270.83 |
| Enterprise Value (mil) | 185,115.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.25% |
| Cost of Debt | 5.50% |
| WACC | 8.23% |