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