DE
Deere & Co
Price:  
499.82 
USD
Volume:  
1,058,019.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Deere Intrinsic Value

-12.80 %
Upside

What is the intrinsic value of Deere?

As of 2025-07-18, the Intrinsic Value of Deere & Co (DE) is 435.85 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 499.82 USD, the upside of Deere & Co is -12.80%.

The range of the Intrinsic Value is 240.28 - 1,002.23 USD

Is Deere undervalued or overvalued?

Based on its market price of 499.82 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 12.80%.

499.82 USD
Stock Price
435.85 USD
Intrinsic Value
Intrinsic Value Details

Deere Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 240.28 - 1,002.23 435.85 -12.8%
DCF (Growth 10y) 310.34 - 1,110.14 517.44 3.5%
DCF (EBITDA 5y) 329.52 - 402.47 363.01 -27.4%
DCF (EBITDA 10y) 390.54 - 530.57 454.46 -9.1%
Fair Value 520.62 - 520.62 520.62 4.16%
P/E 351.49 - 429.82 397.86 -20.4%
EV/EBITDA 290.38 - 399.88 323.02 -35.4%
EPV 117.14 - 243.21 180.18 -64.0%
DDM - Stable 156.04 - 443.66 299.85 -40.0%
DDM - Multi 194.30 - 421.46 265.11 -47.0%

Deere Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 135,656.14
Beta 0.92
Outstanding shares (mil) 271.41
Enterprise Value (mil) 193,986.14
Market risk premium 4.60%
Cost of Equity 10.28%
Cost of Debt 5.04%
WACC 8.25%