Valuation Deere & Company Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 10:15:26 2026-07-27 EDT			5-day change	1st Jan Change
105.54 ^BRL	+6.55%		+6.17%	+22.98%

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

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	169,564	-	-
Change	-	5.74%	-7.64%	1.83%	13.91%	35.88%	-	-
Enterprise Value (EV) ¹	149,832	162,878	162,592	166,270	179,041	224,372	223,734	222,964
Change	-	8.71%	-0.18%	2.26%	7.68%	25.32%	-0.28%	-0.34%
P/E	18.7x	16.6x	10.8x	15.6x	25x	34.7x	27.5x	21.6x
PBR	6.01x	5.8x	5.01x	4.84x	4.82x	6.08x	5.55x	5.11x
PEG	-	0.7x	0.2x	-0.6x	-0.9x	-16.63x	1.1x	0.8x
Capitalization / Revenue	2.77x	2.43x	1.94x	2.45x	3.21x	4.09x	3.79x	3.44x
EV / Revenue	3.77x	3.4x	2.93x	3.71x	4.6x	5.41x	5x	4.52x
EV / EBITDA	16.5x	15.4x	11.5x	16.2x	24.5x	30.7x	25.7x	21.1x
EV / EBIT	18.7x	17.1x	12.5x	18.4x	29.7x	37.1x	29.9x	24.6x
EV / FCF	21.8x	45.7x	22.9x	21.9x	29.4x	52.8x	35.9x	30.8x
FCF Yield	4.59%	2.19%	4.36%	4.57%	3.41%	1.89%	2.78%	3.25%
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%	1.09%	1.14%	1.12%
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	628.16	628.16	628.16
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE TORO COMPANY	21.05x	-	-	1.69%	8.93B
BUCHER INDUSTRIES AG	17.8x	0.98x	8.71x	3.33%	4.02B
ESCORTS KUBOTA LIMITED	23.29x	2.42x	19.36x	1.55%	3.37B
LINDSAY CORPORATION	21.67x	-	-	1.3%	1.16B
YAMABIKO CORPORATION	9.7x	-	-	2.86%	960M
TÜRK TRAKTÖR VE ZIRAAT MAKINELERI	47.68x	0.81x	6.7x	0.95%	870M
Average	23.53x	1.40x	11.59x	1.94%	3.22B
Weighted average by Cap.	21.44x	1.55x	12.85x	2%