|
Market Closed -
Sao Paulo
00:05:00 17/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 108.10 BRL | -2.60% |
|
+4.44% | +25.96% |
| 10-09 | Industrials Up After Economic Data -- Industrials Roundup | DJ |
| 10-08 | JPMorgan Adjusts Price Target on Deere & Company to $625 From $585 | 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 | 173,062 | - | - |
| Change | - | 5.74% | -7.64% | 1.83% | 13.91% | 38.68% | - | - |
| Enterprise Value (EV) 1 | 149,832 | 162,878 | 162,592 | 166,270 | 179,041 | 226,511 | 226,377 | 225,716 |
| Change | - | 8.71% | -0.18% | 2.26% | 7.68% | 26.51% | -0.06% | -0.29% |
| P/E | 18.7x | 16.6x | 10.8x | 15.6x | 25x | 35.4x | 27.9x | 22.1x |
| PBR | 6.01x | 5.8x | 5.01x | 4.84x | 4.82x | 6.17x | 5.61x | 5.29x |
| PEG | - | 0.7x | 0.2x | -0.6x | -0.9x | -16.81x | 1x | 0.8x |
| Capitalization / Revenue | 2.77x | 2.43x | 1.94x | 2.45x | 3.21x | 4.21x | 3.88x | 3.57x |
| EV / Revenue | 3.77x | 3.4x | 2.93x | 3.71x | 4.6x | 5.51x | 5.07x | 4.66x |
| EV / EBITDA | 16.5x | 15.4x | 11.5x | 16.2x | 24.5x | 30x | 25x | 21.2x |
| EV / EBIT | 18.7x | 17.1x | 12.5x | 18.4x | 29.7x | 36.8x | 30.1x | 25x |
| EV / FCF | 21.8x | 45.7x | 22.9x | 21.9x | 29.4x | 51.1x | 36x | 33.5x |
| FCF Yield | 4.59% | 2.19% | 4.36% | 4.57% | 3.41% | 1.96% | 2.77% | 2.99% |
| 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% | 1.02% | 1.1% | 1.09% |
| EPS 2 | 18.99 | 23.28 | 34.63 | 25.62 | 18.5 | 18.11 | 22.99 | 29.01 |
| Distribution rate | 17.5% | 18.4% | 13.9% | 22.5% | 34.2% | 36.3% | 30.6% | 24.1% |
| Net sales 1 | 39,737 | 47,917 | 55,565 | 44,759 | 38,917 | 41,122 | 44,623 | 48,455 |
| EBITDA 1 | 9,055 | 10,549 | 14,081 | 10,259 | 7,300 | 7,548 | 9,050 | 10,651 |
| EBIT 1 | 8,012 | 9,508 | 12,958 | 9,039 | 6,020 | 6,151 | 7,524 | 9,043 |
| Net income 1 | 5,963 | 7,131 | 10,166 | 7,100 | 5,027 | 4,901 | 6,044 | 7,328 |
| Net Debt 1 | 39,667 | 46,391 | 55,007 | 56,715 | 54,249 | 53,450 | 53,315 | 52,654 |
| Reference price 2 | 355.30 | 385.95 | 373.56 | 400.42 | 461.63 | 641.86 | 641.86 | 641.86 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.3x | 4.66x | 20.83x | 0.85% | 336B | |
| 35.44x | 5.51x | 30.01x | 1.02% | 173B | |
| 15.7x | 1.21x | 7.76x | 4.69% | 66.8B | |
| 18.62x | 1.73x | 14.04x | 2.93% | 58.33B | |
| 30.69x | 4.3x | 18.21x | 0.43% | 48.45B | |
| 16.11x | 1.63x | 9.35x | 2.69% | 40.66B | |
| 11.42x | 1.07x | 10.63x | 4.58% | 35.71B | |
| 32.05x | 4.67x | 18.6x | 1.56% | 30.7B | |
| 12.42x | 0.41x | 4.22x | 3.96% | 26.22B | |
| Average | 22.20x | 2.80x | 14.85x | 2.52% | 90.65B | |
| Weighted average by Cap. | 26.11x | 3.88x | 19.43x | 1.7% |
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
- DEEC34 Stock
- Valuation Deere & Company
Select your edition
All financial news and data tailored to specific country editions
