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
512.75 USD
Intrinsic Value
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% |