As of 2026-03-19, the Intrinsic Value of Deere & Co (DE) is 409.54 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 571.02 USD, the upside of Deere & Co is -28.30%.
The range of the Intrinsic Value is 219.57 - 992.29 USD
Based on its market price of 571.02 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.57 - 992.29 | 409.54 | -28.3% |
| DCF (Growth 10y) | 301.83 - 1,153.52 | 512.95 | -10.2% |
| DCF (EBITDA 5y) | 248.68 - 330.34 | 281.55 | -50.7% |
| DCF (EBITDA 10y) | 316.97 - 455.11 | 375.28 | -34.3% |
| Fair Value | 426.13 - 426.13 | 426.13 | -25.37% |
| P/E | 339.58 - 459.82 | 394.19 | -31.0% |
| EV/EBITDA | 181.35 - 275.84 | 218.12 | -61.8% |
| EPV | 131.26 - 259.81 | 195.53 | -65.8% |
| DDM - Stable | 145.26 - 443.61 | 294.44 | -48.4% |
| DDM - Multi | 180.36 - 417.10 | 250.60 | -56.1% |
| Market Cap (mil) | 154,238.22 |
| Beta | 0.80 |
| Outstanding shares (mil) | 270.11 |
| Enterprise Value (mil) | 209,919.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.60% |
| Cost of Debt | 5.10% |
| WACC | 7.97% |