|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 639.84 USD | +2.37% |
|
645.82 | +0.94% |
| 07-13 | Citigroup Adjusts Price Target on Deere & Co. to $610 From $575, Maintains Neutral Rating | MT |
| 07-08 | Deere settles lawsuit by US FTC, states over equipment repair restrictions | RE |
Company Valuation: Deere & Company
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 110,165 | 116,487 | 107,585 | 109,555 | 124,792 | 172,717 | - | - |
| Change | - | 5.74% | -7.64% | 1.83% | 13.91% | 38.4% | - | - |
| Enterprise Value (EV) 1 | 149,832 | 162,878 | 162,592 | 166,270 | 179,041 | 227,525 | 226,887 | 226,116 |
| Change | - | 8.71% | -0.18% | 2.26% | 7.68% | 27.08% | -0.28% | -0.34% |
| P/E | 18.7x | 16.6x | 10.8x | 15.6x | 25x | 35.3x | 28x | 22x |
| PBR | 6.01x | 5.8x | 5.01x | 4.84x | 4.82x | 6.2x | 5.66x | 5.21x |
| PEG | - | 0.7x | 0.2x | -0.6x | -0.9x | -16.92x | 1.1x | 0.8x |
| Capitalization / Revenue | 2.77x | 2.43x | 1.94x | 2.45x | 3.21x | 4.17x | 3.86x | 3.5x |
| EV / Revenue | 3.77x | 3.4x | 2.93x | 3.71x | 4.6x | 5.49x | 5.07x | 4.59x |
| EV / EBITDA | 16.5x | 15.4x | 11.5x | 16.2x | 24.5x | 31.2x | 26.1x | 21.4x |
| EV / EBIT | 18.7x | 17.1x | 12.5x | 18.4x | 29.7x | 37.7x | 30.3x | 25x |
| EV / FCF | 21.8x | 45.7x | 22.9x | 21.9x | 29.4x | 53.5x | 36.5x | 31.2x |
| FCF Yield | 4.59% | 2.19% | 4.36% | 4.57% | 3.41% | 1.87% | 2.74% | 3.2% |
| Dividend per Share 2 | 3.32 | 4.28 | 4.83 | 5.76 | 6.33 | 6.856 | 7.17 | 7.035 |
| Rate of return | 0.93% | 1.11% | 1.29% | 1.44% | 1.37% | 1.07% | 1.12% | 1.1% |
| EPS 2 | 18.99 | 23.28 | 34.63 | 25.62 | 18.5 | 18.11 | 22.83 | 29.14 |
| Distribution rate | 17.5% | 18.4% | 13.9% | 22.5% | 34.2% | 37.8% | 31.4% | 24.1% |
| Net sales 1 | 39,737 | 47,917 | 55,565 | 44,759 | 38,917 | 41,453 | 44,718 | 49,304 |
| EBITDA 1 | 9,055 | 10,549 | 14,081 | 10,259 | 7,300 | 7,298 | 8,708 | 10,590 |
| EBIT 1 | 8,012 | 9,508 | 12,958 | 9,039 | 6,020 | 6,041 | 7,480 | 9,060 |
| Net income 1 | 5,963 | 7,131 | 10,166 | 7,100 | 5,027 | 4,885 | 6,033 | 7,362 |
| Net Debt 1 | 39,667 | 46,391 | 55,007 | 56,715 | 54,249 | 54,808 | 54,170 | 53,400 |
| Reference price 2 | 355.30 | 385.95 | 373.56 | 400.42 | 461.63 | 639.84 | 639.84 | 639.84 |
| Nbr of stocks (in thousands) | 310,061 | 301,820 | 288,001 | 273,600 | 270,329 | 269,937 | - | - |
| Announcement Date | 11/24/21 | 11/23/22 | 11/22/23 | 11/21/24 | 11/26/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.32x | 5.49x | 31.18x | 1.07% | 173B | |
| 21.4x | - | - | 1.66% | 9.08B | |
| 18.29x | 1x | 8.97x | 3.17% | 4.1B | |
| 24.13x | 2.51x | 20.12x | 1.5% | 3.52B | |
| 9.14x | 0.88x | 10.88x | 4.04% | 1.95B | |
| 21.89x | - | - | 1.29% | 1.17B | |
| 9.67x | - | - | 2.87% | 957M | |
| 67.66x | 0.84x | 8.19x | 0.95% | 868M | |
| Average | 25.94x | 2.14x | 15.87x | 2.07% | 24.3B | |
| Weighted average by Cap. | 33.78x | 5.26x | 30.14x | 1.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DE Stock
- Valuation Deere & Company
Select your edition
All financial news and data tailored to specific country editions
