As of 2024-07-27, the Intrinsic Value of Deere & Co (DE) is
470.84 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 386.55 USD, the upside of Deere & Co is
%.
The range of the Intrinsic Value is 304.06 - 815.00 USD
470.84 USD
Intrinsic Value
Deere Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
304.06 - 815.00 |
470.84 |
21.8% |
| DCF (Growth 10y) |
363.22 - 907.52 |
541.62 |
40.1% |
| DCF (EBITDA 5y) |
255.84 - 444.32 |
332.61 |
-14.0% |
| DCF (EBITDA 10y) |
337.52 - 585.73 |
438.65 |
13.5% |
| Fair Value |
858.95 - 858.95 |
858.95 |
122.21% |
| P/E |
362.69 - 667.23 |
504.44 |
30.5% |
| EV/EBITDA |
161.23 - 436.31 |
258.71 |
-33.1% |
| EPV |
134.13 - 325.27 |
229.70 |
-40.6% |
| DDM - Stable |
256.80 - 671.52 |
464.16 |
20.1% |
| DDM - Multi |
241.59 - 508.91 |
329.43 |
-14.8% |
Deere Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
106,521.59 |
| Beta |
1.00 |
| Outstanding shares (mil) |
275.57 |
| Enterprise Value (mil) |
166,605.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
4.62% |
| WACC |
6.33% |