DE
Deere & Co
Price:  
408.74 
USD
Volume:  
1,103,789.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Deere Intrinsic Value

25.40 %
Upside

As of 2024-10-03, the Intrinsic Value of Deere & Co (DE) is 512.75 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 408.74 USD, the upside of Deere & Co is 25.40%.

The range of the Intrinsic Value is 297.79 - 1,108.30 USD

408.74 USD
Stock Price
512.75 USD
Intrinsic Value
Intrinsic Value Details

Deere Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 297.79 - 1,108.30 512.75 25.4%
DCF (Growth 10y) 343.18 - 1,124.41 552.09 35.1%
DCF (EBITDA 5y) 315.50 - 483.59 411.06 0.6%
DCF (EBITDA 10y) 353.77 - 557.77 460.74 12.7%
Fair Value 751.46 - 751.46 751.46 83.85%
P/E 372.75 - 554.88 492.93 20.6%
EV/EBITDA 149.84 - 509.65 320.32 -21.6%
EPV 139.90 - 288.74 214.32 -47.6%
DDM - Stable 239.29 - 737.13 488.21 19.4%
DDM - Multi 249.16 - 592.62 350.32 -14.3%

Deere Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 111,831.27
Beta 0.80
Outstanding shares (mil) 273.60
Enterprise Value (mil) 170,682.27
Market risk premium 4.60%
Cost of Equity 8.23%
Cost of Debt 4.47%
WACC 6.54%