As of 2026-09-15, the Intrinsic Value of Deere & Co (DE) is 576.87 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 681.46 USD, the upside of Deere & Co is -15.30%.
The range of the Intrinsic Value is 315.54 - 1,494.75 USD
Based on its market price of 681.46 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 15.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 315.54 - 1,494.75 | 576.87 | -15.3% |
| DCF (Growth 10y) | 449.16 - 1,825.66 | 755.94 | 10.9% |
| DCF (EBITDA 5y) | 340.39 - 495.50 | 415.21 | -39.1% |
| DCF (EBITDA 10y) | 454.11 - 677.71 | 558.52 | -18.0% |
| Fair Value | 431.62 - 431.62 | 431.62 | -36.66% |
| P/E | 351.98 - 482.35 | 424.03 | -37.8% |
| EV/EBITDA | 255.52 - 377.78 | 317.94 | -53.3% |
| EPV | 181.68 - 308.70 | 245.19 | -64.0% |
| DDM - Stable | 184.02 - 607.85 | 395.93 | -41.9% |
| DDM - Multi | 239.99 - 594.34 | 339.40 | -50.2% |
| Market Cap (mil) | 183,953.31 |
| Beta | -0.09 |
| Outstanding shares (mil) | 269.94 |
| Enterprise Value (mil) | 238,861.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.27% |
| Cost of Debt | 5.10% |
| WACC | 7.10% |