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