As of 2025-12-19, the Intrinsic Value of Deere & Co (DE) is 378.54 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 475.05 USD, the upside of Deere & Co is -20.30%.
The range of the Intrinsic Value is 211.07 - 848.61 USD
Based on its market price of 475.05 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 20.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 211.07 - 848.61 | 378.54 | -20.3% |
| DCF (Growth 10y) | 272.83 - 940.22 | 449.67 | -5.3% |
| DCF (EBITDA 5y) | 228.03 - 322.66 | 278.37 | -41.4% |
| DCF (EBITDA 10y) | 292.08 - 433.40 | 362.40 | -23.7% |
| Fair Value | 444.62 - 444.62 | 444.62 | -6.41% |
| P/E | 271.50 - 435.89 | 353.95 | -25.5% |
| EV/EBITDA | 177.78 - 299.24 | 239.59 | -49.6% |
| EPV | 138.78 - 254.58 | 196.68 | -58.6% |
| DDM - Stable | 140.58 - 437.93 | 289.25 | -39.1% |
| DDM - Multi | 152.82 - 363.62 | 214.48 | -54.9% |
| Market Cap (mil) | 128,420.27 |
| Beta | 0.82 |
| Outstanding shares (mil) | 270.33 |
| Enterprise Value (mil) | 184,080.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.04% |
| Cost of Debt | 5.00% |
| WACC | 8.03% |