As of 2025-07-18, the Intrinsic Value of Deere & Co (DE) is 435.85 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 499.82 USD, the upside of Deere & Co is -12.80%.
The range of the Intrinsic Value is 240.28 - 1,002.23 USD
Based on its market price of 499.82 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 12.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 240.28 - 1,002.23 | 435.85 | -12.8% |
| DCF (Growth 10y) | 310.34 - 1,110.14 | 517.44 | 3.5% |
| DCF (EBITDA 5y) | 329.52 - 402.47 | 363.01 | -27.4% |
| DCF (EBITDA 10y) | 390.54 - 530.57 | 454.46 | -9.1% |
| Fair Value | 520.62 - 520.62 | 520.62 | 4.16% |
| P/E | 351.49 - 429.82 | 397.86 | -20.4% |
| EV/EBITDA | 290.38 - 399.88 | 323.02 | -35.4% |
| EPV | 117.14 - 243.21 | 180.18 | -64.0% |
| DDM - Stable | 156.04 - 443.66 | 299.85 | -40.0% |
| DDM - Multi | 194.30 - 421.46 | 265.11 | -47.0% |
| Market Cap (mil) | 135,656.14 |
| Beta | 0.92 |
| Outstanding shares (mil) | 271.41 |
| Enterprise Value (mil) | 193,986.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.28% |
| Cost of Debt | 5.04% |
| WACC | 8.25% |