DE
Deere & Co
Price:  
375.04 
USD
Volume:  
2,456,776.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Deere Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Deere & Co (DE) is 446.99 USD. This Deere valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 375.04 USD, the upside of Deere & Co is %.

The range of the Intrinsic Value is 282.93 - 792.40 USD

375.04 USD
Stock Price
446.99 USD
Intrinsic Value
Intrinsic Value Details

Deere Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 282.93 - 792.40 446.99 19.2%
DCF (Growth 10y) 339.00 - 882.60 514.78 37.3%
DCF (EBITDA 5y) 254.14 - 418.34 335.52 -10.5%
DCF (EBITDA 10y) 329.38 - 557.63 436.15 16.3%
Fair Value 858.95 - 858.95 858.95 129.03%
P/E 363.85 - 643.18 482.26 28.6%
EV/EBITDA 185.15 - 405.27 283.30 -24.5%
EPV 120.42 - 316.81 218.61 -41.7%
DDM - Stable 243.77 - 653.52 448.65 19.6%
DDM - Multi 227.67 - 494.24 313.75 -16.3%

Deere Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 103,349.77
Beta 1.07
Outstanding shares (mil) 275.57
Enterprise Value (mil) 163,433.77
Market risk premium 4.60%
Cost of Equity 8.30%
Cost of Debt 4.62%
WACC 6.52%