|
Market Closed -
Swiss Exchange
11:36:19 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 557.30 CHF | +2.16% |
|
-2.09% | +11.85% |
| 09-24 | BofA Securities Adjusts Price Target on Deere & Company to $715 From $667 | MT |
| 09-08 | Chip, Drug Makers to Drive Non-Residential Construction Rebound, UBS Says | MT |
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 | 185,233 | - | - |
| Change | - | 5.74% | -7.64% | 1.83% | 13.91% | 48.43% | - | - |
| Enterprise Value (EV) 1 | 149,832 | 162,878 | 162,592 | 166,270 | 179,041 | 239,740 | 238,352 | 238,259 |
| Change | - | 8.71% | -0.18% | 2.26% | 7.68% | 33.9% | -0.58% | -0.04% |
| P/E | 18.7x | 16.6x | 10.8x | 15.6x | 25x | 37.9x | 30.1x | 24.1x |
| PBR | 6.01x | 5.8x | 5.01x | 4.84x | 4.82x | 6.58x | 6.01x | 5.66x |
| PEG | - | 0.7x | 0.2x | -0.6x | -0.9x | -18.7x | 1.2x | 1x |
| Capitalization / Revenue | 2.77x | 2.43x | 1.94x | 2.45x | 3.21x | 4.5x | 4.14x | 3.81x |
| EV / Revenue | 3.77x | 3.4x | 2.93x | 3.71x | 4.6x | 5.83x | 5.33x | 4.9x |
| EV / EBITDA | 16.5x | 15.4x | 11.5x | 16.2x | 24.5x | 31.8x | 26.3x | 22.6x |
| EV / EBIT | 18.7x | 17.1x | 12.5x | 18.4x | 29.7x | 39.2x | 32.2x | 27.2x |
| EV / FCF | 21.8x | 45.7x | 22.9x | 21.9x | 29.4x | 54x | 38.3x | 36x |
| FCF Yield | 4.59% | 2.19% | 4.36% | 4.57% | 3.41% | 1.85% | 2.61% | 2.78% |
| Dividend per Share 2 | 3.32 | 4.28 | 4.83 | 5.76 | 6.33 | 6.566 | 7.036 | 7 |
| Rate of return | 0.93% | 1.11% | 1.29% | 1.44% | 1.37% | 0.96% | 1.02% | 1.02% |
| EPS 2 | 18.99 | 23.28 | 34.63 | 25.62 | 18.5 | 18.13 | 22.83 | 28.57 |
| Distribution rate | 17.5% | 18.4% | 13.9% | 22.5% | 34.2% | 36.2% | 30.8% | 24.5% |
| Net sales 1 | 39,737 | 47,917 | 55,565 | 44,759 | 38,917 | 41,118 | 44,692 | 48,586 |
| EBITDA 1 | 9,055 | 10,549 | 14,081 | 10,259 | 7,300 | 7,541 | 9,049 | 10,544 |
| EBIT 1 | 8,012 | 9,508 | 12,958 | 9,039 | 6,020 | 6,116 | 7,411 | 8,771 |
| Net income 1 | 5,963 | 7,131 | 10,166 | 7,100 | 5,027 | 4,903 | 5,989 | 7,158 |
| Net Debt 1 | 39,667 | 46,391 | 55,007 | 56,715 | 54,249 | 54,508 | 53,120 | 53,026 |
| Reference price 2 | 355.30 | 385.95 | 373.56 | 400.42 | 461.63 | 687.00 | 687.00 | 687.00 |
| Nbr of stocks (in thousands) | 310,061 | 301,820 | 288,001 | 273,600 | 270,329 | 269,625 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.61x | 5.36x | 23.74x | 0.73% | 389B | |
| 37.9x | 5.83x | 31.79x | 0.96% | 185B | |
| 15.17x | 1.16x | 7.5x | 4.92% | 63.8B | |
| 18.33x | 1.7x | 13.88x | 2.97% | 57.73B | |
| 31.25x | 4.32x | 18.2x | 0.42% | 48.57B | |
| 16.92x | 1.71x | 9.72x | 2.57% | 42.39B | |
| 10.91x | 1.05x | 10.4x | 4.74% | 34.79B | |
| 32.14x | 4.66x | 18.59x | 1.56% | 30.17B | |
| 12.05x | 0.39x | 4.03x | 4.08% | 25.38B | |
| Average | 22.92x | 2.91x | 15.32x | 2.55% | 97.41B | |
| Weighted average by Cap. | 28.77x | 4.34x | 21.35x | 1.59% |
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
- DE Stock
- Valuation Deere & Company
Select your edition
All financial news and data tailored to specific country editions
