As of 2025-05-24, the Intrinsic Value of Deere & Co (DE) is 484.92 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 510.06 USD, the upside of Deere & Co is -4.90%.
The range of the Intrinsic Value is 274.28 - 1,095.15 USD
Based on its market price of 510.06 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 4.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 274.28 - 1,095.15 | 484.92 | -4.9% |
| DCF (Growth 10y) | 350.88 - 1,211.59 | 573.50 | 12.4% |
| DCF (EBITDA 5y) | 295.67 - 402.20 | 343.56 | -32.6% |
| DCF (EBITDA 10y) | 372.82 - 535.78 | 445.62 | -12.6% |
| Fair Value | 520.62 - 520.62 | 520.62 | 2.07% |
| P/E | 334.75 - 419.41 | 378.57 | -25.8% |
| EV/EBITDA | 238.37 - 382.34 | 310.36 | -39.2% |
| EPV | 135.69 - 255.06 | 195.38 | -61.7% |
| DDM - Stable | 170.99 - 479.79 | 325.39 | -36.2% |
| DDM - Multi | 214.79 - 457.44 | 291.13 | -42.9% |
| Market Cap (mil) | 138,435.39 |
| Beta | 0.86 |
| Outstanding shares (mil) | 271.41 |
| Enterprise Value (mil) | 196,765.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.72% |
| Cost of Debt | 5.04% |
| WACC | 7.91% |