As of 2026-04-21, the Intrinsic Value of Deere & Co (DE) is 405.48 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 594.52 USD, the upside of Deere & Co is -31.80%.
The range of the Intrinsic Value is 219.18 - 963.63 USD
Based on its market price of 594.52 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.18 - 963.63 | 405.48 | -31.8% |
| DCF (Growth 10y) | 301.35 - 1,120.76 | 508.10 | -14.5% |
| DCF (EBITDA 5y) | 267.00 - 330.02 | 296.55 | -50.1% |
| DCF (EBITDA 10y) | 332.98 - 453.29 | 388.57 | -34.6% |
| Fair Value | 426.13 - 426.13 | 426.13 | -28.32% |
| P/E | 309.25 - 496.53 | 408.44 | -31.3% |
| EV/EBITDA | 200.53 - 256.08 | 210.18 | -64.6% |
| EPV | 131.03 - 256.05 | 193.54 | -67.4% |
| DDM - Stable | 145.01 - 433.85 | 289.43 | -51.3% |
| DDM - Multi | 180.02 - 407.56 | 248.52 | -58.2% |
| Market Cap (mil) | 160,585.80 |
| Beta | 0.78 |
| Outstanding shares (mil) | 270.11 |
| Enterprise Value (mil) | 216,266.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.65% |
| Cost of Debt | 5.10% |
| WACC | 8.00% |