DE
Deere & Co
Price:  
519.20 
USD
Volume:  
1,268,724.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Deere Intrinsic Value

-4.10 %
Upside

What is the intrinsic value of Deere?

As of 2025-07-11, the Intrinsic Value of Deere & Co (DE) is 498.03 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 519.20 USD, the upside of Deere & Co is -4.10%.

The range of the Intrinsic Value is 270.07 - 1,237.84 USD

Is Deere undervalued or overvalued?

Based on its market price of 519.20 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 4.10%.

519.20 USD
Stock Price
498.03 USD
Intrinsic Value
Intrinsic Value Details

Deere Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 270.07 - 1,237.84 498.03 -4.1%
DCF (Growth 10y) 345.85 - 1,367.38 588.48 13.3%
DCF (EBITDA 5y) 333.68 - 443.10 388.55 -25.2%
DCF (EBITDA 10y) 405.19 - 583.82 490.25 -5.6%
Fair Value 520.62 - 520.62 520.62 0.27%
P/E 352.28 - 441.06 400.39 -22.9%
EV/EBITDA 284.81 - 409.62 337.18 -35.1%
EPV 133.44 - 271.20 202.32 -61.0%
DDM - Stable 168.51 - 518.95 343.73 -33.8%
DDM - Multi 211.39 - 496.47 295.44 -43.1%

Deere Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 140,916.08
Beta 0.89
Outstanding shares (mil) 271.41
Enterprise Value (mil) 199,246.08
Market risk premium 4.60%
Cost of Equity 9.63%
Cost of Debt 5.04%
WACC 7.83%