|
Real-time Estimate
Tradegate
11:47:26 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 595.50 EUR | -0.25% |
|
+1.05% | +50.33% |
| 09-08 | Chip, Drug Makers to Drive Non-Residential Construction Rebound, UBS Says | MT |
| 09-03 | Daiwa Adjusts Price Target on Deere & Company to $770 From $705, Maintains Outperform Rating | 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 | 184,863 | - | - |
| Change | - | 5.74% | -7.64% | 1.83% | 13.91% | 48.14% | - | - |
| Enterprise Value (EV) 1 | 149,832 | 162,878 | 162,592 | 166,270 | 179,041 | 239,371 | 237,983 | 237,889 |
| Change | - | 8.71% | -0.18% | 2.26% | 7.68% | 33.7% | -0.58% | -0.04% |
| P/E | 18.7x | 16.6x | 10.8x | 15.6x | 25x | 37.8x | 30.2x | 24x |
| PBR | 6.01x | 5.8x | 5.01x | 4.84x | 4.82x | 6.57x | 5.99x | 5.65x |
| PEG | - | 0.7x | 0.2x | -0.6x | -0.9x | -18.65x | 1.2x | 0.9x |
| Capitalization / Revenue | 2.77x | 2.43x | 1.94x | 2.45x | 3.21x | 4.5x | 4.15x | 3.8x |
| EV / Revenue | 3.77x | 3.4x | 2.93x | 3.71x | 4.6x | 5.82x | 5.35x | 4.9x |
| EV / EBITDA | 16.5x | 15.4x | 11.5x | 16.2x | 24.5x | 31.8x | 26.6x | 22.6x |
| EV / EBIT | 18.7x | 17.1x | 12.5x | 18.4x | 29.7x | 39.1x | 32.1x | 27.1x |
| 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 | 6.487 | 7.036 | 7 |
| Rate of return | 0.93% | 1.11% | 1.29% | 1.44% | 1.37% | 0.95% | 1.03% | 1.02% |
| EPS 2 | 18.99 | 23.28 | 34.63 | 25.62 | 18.5 | 18.13 | 22.69 | 28.57 |
| Distribution rate | 17.5% | 18.4% | 13.9% | 22.5% | 34.2% | 35.8% | 31% | 24.5% |
| Net sales 1 | 39,737 | 47,917 | 55,565 | 44,759 | 38,917 | 41,118 | 44,505 | 48,586 |
| EBITDA 1 | 9,055 | 10,549 | 14,081 | 10,259 | 7,300 | 7,520 | 8,958 | 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 | 5,946 | 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 | 685.63 | 685.63 | 685.63 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 37.83x | 5.82x | 31.83x | 0.95% | 185B | |
| 23.31x | - | - | 1.69% | 8.73B | |
| 19.21x | 0.96x | 9.1x | 3.15% | 3.83B | |
| 22.27x | 2.24x | 18.72x | 1.65% | 3.31B | |
| 9.42x | 0.84x | 10.41x | 3.84% | 2.01B | |
| 22.52x | - | - | 1.26% | 1.19B | |
| 10.48x | - | - | 2.47% | 1.17B | |
| 119.07x | 0.89x | 10.99x | 0.93% | 861M | |
| Average | 33.01x | 2.15x | 16.21x | 1.99% | 25.75B | |
| Weighted average by Cap. | 36.43x | 5.59x | 30.85x | 1.07% |
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
- DCO Stock
- Valuation Deere & Company
Select your edition
All financial news and data tailored to specific country editions
