DE
Deere & Co
Price:  
367.85 
USD
Volume:  
1,942,960.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Deere Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Deere & Co (DE) is 450.69 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 367.85 USD, the upside of Deere & Co is %.

The range of the Intrinsic Value is 284.61 - 812.37 USD

367.85 USD
Stock Price
450.69 USD
Intrinsic Value
Intrinsic Value Details

Deere Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 284.61 - 812.37 450.69 22.5%
DCF (Growth 10y) 309.74 - 828.84 474.05 28.9%
DCF (EBITDA 5y) 236.45 - 364.44 302.11 -17.9%
DCF (EBITDA 10y) 277.10 - 448.90 359.32 -2.3%
Fair Value 889.14 - 889.14 889.14 141.71%
P/E 462.35 - 620.97 544.31 48.0%
EV/EBITDA 211.34 - 354.30 291.27 -20.8%
EPV 120.70 - 322.06 221.38 -39.8%
DDM - Stable 255.03 - 712.41 483.72 31.5%
DDM - Multi 216.18 - 494.39 303.47 -17.5%

Deere Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 102,994.32
Beta 1.40
Outstanding shares (mil) 279.99
Enterprise Value (mil) 161,023.33
Market risk premium 4.60%
Cost of Equity 8.13%
Cost of Debt 4.62%
WACC 6.40%