|
Market Closed -
London S.E.
19:30:39 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 684.45 USD | -2.70% |
|
+0.58% | +45.89% |
| 09-24 | BofA Securities Adjusts Price Target on Deere & Company to $715 From $667 | MT |
| 09-09 | 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 | 186,166 | - | - |
| Change | - | 5.74% | -7.64% | 1.83% | 13.91% | 49.18% | - | - |
| Enterprise Value (EV) 1 | 149,832 | 162,878 | 162,592 | 166,270 | 179,041 | 240,673 | 239,285 | 239,192 |
| Change | - | 8.71% | -0.18% | 2.26% | 7.68% | 34.42% | -0.58% | -0.04% |
| P/E | 18.7x | 16.6x | 10.8x | 15.6x | 25x | 38.1x | 30.2x | 24.2x |
| PBR | 6.01x | 5.8x | 5.01x | 4.84x | 4.82x | 6.62x | 6.04x | 5.69x |
| PEG | - | 0.7x | 0.2x | -0.6x | -0.9x | -18.8x | 1.2x | 1x |
| Capitalization / Revenue | 2.77x | 2.43x | 1.94x | 2.45x | 3.21x | 4.53x | 4.17x | 3.83x |
| EV / Revenue | 3.77x | 3.4x | 2.93x | 3.71x | 4.6x | 5.85x | 5.35x | 4.92x |
| EV / EBITDA | 16.5x | 15.4x | 11.5x | 16.2x | 24.5x | 32x | 26.4x | 22.7x |
| EV / EBIT | 18.7x | 17.1x | 12.5x | 18.4x | 29.7x | 39.4x | 32.3x | 27.3x |
| EV / FCF | 21.8x | 45.7x | 22.9x | 21.9x | 29.4x | 54.2x | 38.5x | 36.2x |
| FCF Yield | 4.59% | 2.19% | 4.36% | 4.57% | 3.41% | 1.84% | 2.6% | 2.77% |
| 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% | 0.95% | 1.02% | 1.01% |
| 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 | 7,520 | 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 | 690.46 | 690.46 | 690.46 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.09x | 5.85x | 32.01x | 0.95% | 186B | |
| 24.56x | - | - | 1.61% | 9.2B | |
| 19.54x | 0.98x | 9.28x | 3.1% | 3.88B | |
| 22.48x | 2.27x | 18.91x | 1.64% | 3.33B | |
| 8.99x | 0.82x | 10.07x | 4.02% | 1.96B | |
| 10.61x | - | - | 2.44% | 1.17B | |
| 21.94x | - | - | 1.3% | 1.16B | |
| 115.66x | 0.87x | 10.73x | 3.04% | 832M | |
| Average | 32.73x | 2.16x | 16.20x | 2.26% | 25.96B | |
| Weighted average by Cap. | 36.69x | 5.62x | 31.02x | 1.08% |
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
- 0R2P Stock
- Valuation Deere & Company
Select your edition
All financial news and data tailored to specific country editions
