As of 2025-06-18, the Intrinsic Value of Deere & Co (DE) is 456.55 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 523.12 USD, the upside of Deere & Co is -12.70%.
The range of the Intrinsic Value is 252.20 - 1,061.00 USD
Based on its market price of 523.12 USD and our intrinsic valuation, Deere & Co (DE) is overvalued by 12.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 252.20 - 1,061.00 | 456.55 | -12.7% |
| DCF (Growth 10y) | 324.54 - 1,174.31 | 541.08 | 3.4% |
| DCF (EBITDA 5y) | 317.72 - 393.91 | 364.15 | -30.4% |
| DCF (EBITDA 10y) | 384.71 - 525.67 | 459.65 | -12.1% |
| Fair Value | 520.62 - 520.62 | 520.62 | -0.48% |
| P/E | 312.43 - 413.58 | 367.34 | -29.8% |
| EV/EBITDA | 271.80 - 367.73 | 320.64 | -38.7% |
| EPV | 123.73 - 250.84 | 187.28 | -64.2% |
| DDM - Stable | 160.53 - 460.81 | 310.67 | -40.6% |
| DDM - Multi | 200.44 - 438.54 | 274.18 | -47.6% |
| Market Cap (mil) | 141,980.00 |
| Beta | 0.94 |
| Outstanding shares (mil) | 271.41 |
| Enterprise Value (mil) | 200,310.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.07% |
| Cost of Debt | 5.04% |
| WACC | 8.10% |