As of 2024-12-13, the Intrinsic Value of Deere & Co (DE) is
513.95 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 439.48 USD, the upside of Deere & Co is
16.90%.
The range of the Intrinsic Value is 311.67 - 1,061.83 USD
513.95 USD
Intrinsic Value
Deere Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
311.67 - 1,061.83 |
513.95 |
16.9% |
| DCF (Growth 10y) |
328.66 - 1,003.40 |
511.78 |
16.5% |
| DCF (EBITDA 5y) |
238.80 - 346.85 |
295.22 |
-32.8% |
| DCF (EBITDA 10y) |
277.80 - 400.56 |
339.45 |
-22.8% |
| Fair Value |
648.76 - 648.76 |
648.76 |
47.62% |
| P/E |
353.71 - 592.19 |
483.31 |
10.0% |
| EV/EBITDA |
162.60 - 437.32 |
321.98 |
-26.7% |
| EPV |
221.64 - 322.36 |
272.00 |
-38.1% |
| DDM - Stable |
251.03 - 755.24 |
503.14 |
14.5% |
| DDM - Multi |
192.33 - 440.95 |
266.85 |
-39.3% |
Deere Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
120,241.73 |
| Beta |
0.65 |
| Outstanding shares (mil) |
273.60 |
| Enterprise Value (mil) |
178,110.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.16% |
| Cost of Debt |
5.00% |
| WACC |
6.67% |