As of 2025-10-19, the Intrinsic Value of Deere & Co (DE) is 536.77 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 458.50 USD, the upside of Deere & Co is 17.10%.
The range of the Intrinsic Value is 296.67 - 1,297.29 USD
Based on its market price of 458.50 USD and our intrinsic valuation, Deere & Co (DE) is undervalued by 17.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 296.67 - 1,297.29 | 536.77 | 17.1% |
| DCF (Growth 10y) | 411.31 - 1,546.52 | 685.88 | 49.6% |
| DCF (EBITDA 5y) | 397.19 - 496.15 | 452.29 | -1.4% |
| DCF (EBITDA 10y) | 497.36 - 688.45 | 593.45 | 29.4% |
| Fair Value | 481.54 - 481.54 | 481.54 | 5.03% |
| P/E | 366.36 - 435.81 | 402.60 | -12.2% |
| EV/EBITDA | 250.23 - 392.07 | 323.65 | -29.4% |
| EPV | 119.60 - 259.99 | 189.79 | -58.6% |
| DDM - Stable | 145.70 - 416.35 | 281.03 | -38.7% |
| DDM - Multi | 234.30 - 507.68 | 319.23 | -30.4% |
| Market Cap (mil) | 123,946.30 |
| Beta | 0.87 |
| Outstanding shares (mil) | 270.33 |
| Enterprise Value (mil) | 182,012.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.21% |
| Cost of Debt | 5.50% |
| WACC | 8.13% |