Valuation Deere & Company

Stocks

Market Closed - NYSE 01:00:03 14/11/2026 +04			5-day change	1st Jan Change
673.54 ^USD	-0.77%		+0.28%	+44.67%

11-02	Deere & Company Announces Appointment of Julie Boland to its Board of Directors, Compensation Committee and Finance Committee	CI
10-29	Caterpillar Misses Third-Quarter Revenue Views; Shares Tumble	MT

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	181,603	-	-
Change	-	5.74%	-7.64%	1.83%	13.91%	45.52%	-	-
Enterprise Value (EV) ¹	149,832	162,878	162,592	166,270	179,041	235,506	234,723	234,630
Change	-	8.71%	-0.18%	2.26%	7.68%	31.54%	-0.33%	-0.04%
P/E	18.7x	16.6x	10.8x	15.6x	25x	37.2x	29.4x	23.5x
PBR	6.01x	5.8x	5.01x	4.84x	4.82x	6.47x	5.89x	5.55x
PEG	-	0.7x	0.2x	-0.6x	-0.9x	-17.72x	1.1x	0.9x
Capitalization / Revenue	2.77x	2.43x	1.94x	2.45x	3.21x	4.42x	4.06x	3.75x
EV / Revenue	3.77x	3.4x	2.93x	3.71x	4.6x	5.73x	5.25x	4.84x
EV / EBITDA	16.5x	15.4x	11.5x	16.2x	24.5x	31.2x	26.1x	22.4x
EV / EBIT	18.7x	17.1x	12.5x	18.4x	29.7x	38.2x	31.3x	26.3x
EV / FCF	21.8x	45.7x	22.9x	21.9x	29.4x	53.7x	36.8x	33.8x
FCF Yield	4.59%	2.19%	4.36%	4.57%	3.41%	1.86%	2.72%	2.96%
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%	0.97%	1.04%	1.04%
EPS ²	18.99	23.28	34.63	25.62	18.5	18.11	22.89	28.64
Distribution rate	17.5%	18.4%	13.9%	22.5%	34.2%	36.3%	30.7%	24.4%
Net sales ¹	39,737	47,917	55,565	44,759	38,917	41,119	44,693	48,431
EBITDA ¹	9,055	10,549	14,081	10,259	7,300	7,548	8,978	10,464
EBIT ¹	8,012	9,508	12,958	9,039	6,020	6,159	7,502	8,935
Net income ¹	5,963	7,131	10,166	7,100	5,027	4,902	6,018	7,230
Net Debt ¹	39,667	46,391	55,007	56,715	54,249	53,903	53,120	53,026
Reference price ²	355.30	385.95	373.56	400.42	461.63	673.54	673.54	673.54
Nbr of stocks (in thousands)	310,061	301,820	288,001	273,600	270,329	269,625	-	-
Announcement Date	24/11/21	23/11/22	22/11/23	21/11/24	26/11/25	-	-	-

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.($)
DEERE & COMPANY	37.19x	5.73x	31.2x	0.97%	182B
CATERPILLAR INC.	22.4x	3.91x	17.39x	1.03%	274B
AB VOLVO	15.63x	1.21x	7.69x	4.73%	65.35B
PACCAR INC	18.17x	1.56x	12.83x	3.03%	56.16B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	31.92x	4.46x	18.58x	0.42%	50B
DAIMLER TRUCK HOLDING AG	12.15x	1.07x	10.98x	4.45%	35.65B
KOMATSU LTD.	13.73x	1.42x	8.22x	3.19%	34.34B
EPIROC AB	30.11x	4.37x	17.38x	1.67%	27.91B
CRRC CORPORATION LIMITED	12.58x	0.47x	4.92x	3.97%	26.46B
SANY HEAVY INDUSTRY CO.,LTD	16.26x	1.3x	8.32x	3.07%	24.63B
Average	21.01x	2.55x	13.75x	2.65%	78B
Weighted average by Cap.	24.49x	3.55x	18.14x	1.87%