DE
Deere & Co
Price:  
510.29 
USD
Volume:  
1,016,959.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Deere Intrinsic Value

-2.40 %
Upside

What is the intrinsic value of Deere?

As of 2025-07-08, 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 510.29 USD, the upside of Deere & Co is -2.40%.

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

Is Deere undervalued or overvalued?

Based on its market price of 510.29 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 2.40%.

510.29 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 -2.4%
DCF (Growth 10y) 345.85 - 1,367.38 588.48 15.3%
DCF (EBITDA 5y) 328.99 - 431.78 382.36 -25.1%
DCF (EBITDA 10y) 401.03 - 572.50 484.43 -5.1%
Fair Value 520.62 - 520.62 520.62 2.02%
P/E 338.73 - 445.23 399.89 -21.6%
EV/EBITDA 279.24 - 411.57 338.56 -33.7%
EPV 133.44 - 271.20 202.32 -60.4%
DDM - Stable 168.51 - 518.95 343.73 -32.6%
DDM - Multi 211.39 - 496.47 295.44 -42.1%

Deere Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 138,497.81
Beta 0.89
Outstanding shares (mil) 271.41
Enterprise Value (mil) 196,827.81
Market risk premium 4.60%
Cost of Equity 9.63%
Cost of Debt 5.04%
WACC 7.83%