Valuation Deere & Company Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 13:14:26 2026-07-15 EDT			5-day change	1st Jan Change
99.20 ^BRL	+0.15%		-3.08%	+15.59%

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	157,751	-	-
Change	-	5.74%	-7.64%	1.83%	13.91%	26.41%	-	-
Enterprise Value (EV) ¹	149,832	162,878	162,592	166,270	179,041	212,030	211,354	210,248
Change	-	8.71%	-0.18%	2.26%	7.68%	18.43%	-0.32%	-0.52%
P/E	18.7x	16.6x	10.8x	15.6x	25x	32.3x	25.5x	20.1x
PBR	6.01x	5.8x	5.01x	4.84x	4.82x	5.66x	5.17x	4.76x
PEG	-	0.7x	0.2x	-0.6x	-0.9x	-15.04x	1x	0.7x
Capitalization / Revenue	2.77x	2.43x	1.94x	2.45x	3.21x	3.81x	3.52x	3.2x
EV / Revenue	3.77x	3.4x	2.93x	3.71x	4.6x	5.12x	4.72x	4.26x
EV / EBITDA	16.5x	15.4x	11.5x	16.2x	24.5x	29.1x	24.1x	19.9x
EV / EBIT	18.7x	17.1x	12.5x	18.4x	29.7x	35.1x	28.2x	23.2x
EV / FCF	21.8x	45.7x	22.9x	21.9x	29.4x	49.9x	33.9x	29.1x
FCF Yield	4.59%	2.19%	4.36%	4.57%	3.41%	2%	2.95%	3.44%
Dividend per Share ²	3.32	4.28	4.83	5.76	6.33	6.486	7.17	7.035
Rate of return	0.93%	1.11%	1.29%	1.44%	1.37%	1.11%	1.23%	1.2%
EPS ²	18.99	23.28	34.63	25.62	18.5	18.1	22.92	29.13
Distribution rate	17.5%	18.4%	13.9%	22.5%	34.2%	35.8%	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	6,042	7,489	9,056
Net income ¹	5,963	7,131	10,166	7,100	5,027	4,881	6,061	7,360
Net Debt ¹	39,667	46,391	55,007	56,715	54,249	54,278	53,603	52,497
Reference price ²	355.30	385.95	373.56	400.42	461.63	584.40	584.40	584.40
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	20.82x	-	-	1.7%	8.83B
BUCHER INDUSTRIES AG	17.02x	0.93x	8.26x	3.48%	3.88B
ESCORTS KUBOTA LIMITED	23.47x	2.44x	19.53x	1.54%	3.41B
LINDSAY CORPORATION	21.95x	-	-	1.27%	1.17B
YAMABIKO CORPORATION	9.46x	-	-	2.94%	946M
TÜRK TRAKTÖR VE ZIRAAT MAKINELERI	51.22x	0.85x	7.11x	0.88%	940M
Average	23.99x	1.41x	11.63x	1.97%	3.2B
Weighted average by Cap.	21.52x	1.55x	12.80x	2.03%