|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 597.24 USD | -0.29% |
|
+1.77% | +28.28% |
| 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 | 161,217 | - | - |
| Change | - | 5.74% | -7.64% | 1.83% | 13.91% | 29.19% | - | - |
| Enterprise Value (EV) 1 | 149,832 | 162,878 | 162,592 | 166,270 | 179,041 | 216,025 | 215,387 | 214,617 |
| Change | - | 8.71% | -0.18% | 2.26% | 7.68% | 20.66% | -0.3% | -0.36% |
| P/E | 18.7x | 16.6x | 10.8x | 15.6x | 25x | 33x | 26.1x | 20.5x |
| PBR | 6.01x | 5.8x | 5.01x | 4.84x | 4.82x | 5.78x | 5.28x | 4.86x |
| PEG | - | 0.7x | 0.2x | -0.6x | -0.9x | -15.4x | 1x | 0.8x |
| Capitalization / Revenue | 2.77x | 2.43x | 1.94x | 2.45x | 3.21x | 3.89x | 3.6x | 3.27x |
| EV / Revenue | 3.77x | 3.4x | 2.93x | 3.71x | 4.6x | 5.21x | 4.81x | 4.35x |
| EV / EBITDA | 16.5x | 15.4x | 11.5x | 16.2x | 24.5x | 29.6x | 24.6x | 20.3x |
| EV / EBIT | 18.7x | 17.1x | 12.5x | 18.4x | 29.7x | 35.8x | 28.8x | 23.7x |
| EV / FCF | 21.8x | 45.7x | 22.9x | 21.9x | 29.4x | 50.9x | 34.5x | 29.7x |
| FCF Yield | 4.59% | 2.19% | 4.36% | 4.57% | 3.41% | 1.97% | 2.9% | 3.37% |
| Dividend per Share 2 | 3.32 | 4.28 | 4.83 | 5.76 | 6.33 | 6.785 | 7.17 | 7.035 |
| Rate of return | 0.93% | 1.11% | 1.29% | 1.44% | 1.37% | 1.14% | 1.2% | 1.18% |
| EPS 2 | 18.99 | 23.28 | 34.63 | 25.62 | 18.5 | 18.1 | 22.92 | 29.14 |
| Distribution rate | 17.5% | 18.4% | 13.9% | 22.5% | 34.2% | 37.5% | 31.3% | 24.1% |
| Net sales 1 | 39,737 | 47,917 | 55,565 | 44,759 | 38,917 | 41,447 | 44,797 | 49,304 |
| EBITDA 1 | 9,055 | 10,549 | 14,081 | 10,259 | 7,300 | 7,292 | 8,759 | 10,590 |
| EBIT 1 | 8,012 | 9,508 | 12,958 | 9,039 | 6,020 | 6,040 | 7,490 | 9,060 |
| Net income 1 | 5,963 | 7,131 | 10,166 | 7,100 | 5,027 | 4,881 | 6,061 | 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 | 597.24 | 597.24 | 597.24 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 32.99x | 5.21x | 29.62x | 1.14% | 161B | |
| 21.2x | - | - | 1.67% | 8.99B | |
| 17.48x | 0.96x | 8.52x | 3.39% | 3.99B | |
| 23.54x | 2.45x | 19.59x | 1.53% | 3.41B | |
| 7.84x | 0.73x | 7.88x | 4.71% | 1.67B | |
| 21.97x | - | - | 1.27% | 1.17B | |
| 50.7x | 0.85x | 7.05x | 0.89% | 928M | |
| 9.29x | - | - | 2.99% | 927M | |
| Average | 23.13x | 2.04x | 14.53x | 2.2% | 22.79B | |
| Weighted average by Cap. | 31.56x | 4.99x | 28.60x | 1.26% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
