As of 2025-08-11, the Intrinsic Value of Deere & Co (DE) is 484.85 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 510.37 USD, the upside of Deere & Co is -5.00%.
The range of the Intrinsic Value is 259.80 - 1,223.67 USD
Based on its market price of 510.37 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 5.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 259.80 - 1,223.67 | 484.85 | -5.0% |
| DCF (Growth 10y) | 333.66 - 1,351.95 | 573.47 | 12.4% |
| DCF (EBITDA 5y) | 328.20 - 427.76 | 379.14 | -25.7% |
| DCF (EBITDA 10y) | 396.72 - 567.98 | 479.08 | -6.1% |
| Fair Value | 521.73 - 521.73 | 521.73 | 2.23% |
| P/E | 341.06 - 447.44 | 398.93 | -21.8% |
| EV/EBITDA | 281.69 - 390.00 | 330.80 | -35.2% |
| EPV | 127.86 - 269.99 | 198.92 | -61.0% |
| DDM - Stable | 163.65 - 509.96 | 336.80 | -34.0% |
| DDM - Multi | 204.68 - 487.46 | 287.35 | -43.7% |
| Market Cap (mil) | 138,223.50 |
| Beta | 0.93 |
| Outstanding shares (mil) | 270.83 |
| Enterprise Value (mil) | 196,553.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.80% |
| Cost of Debt | 5.04% |
| WACC | 7.92% |