
Deere & Company
DE 652.58 (-0.65%) 4.26
EV: $253.26(B)
Total Equity: $28.04(B)
Debt/Equity: 2.30
Dividend/share: $6.5
Div. yield: 0.99%
P/E: 36.17
Forward P/E: 36.07
P/FCF: 54.47
P/S: 3.68
P/B: 6.29
EPS: $18.0
EPS (fwd): $18.1
FCF/share: $12.0
Revenue/share: $177.4
Book value/share: $103.8
ROIC: 5.6%
ROA: 4.7%
ROE: 20.6%
Margins: Gross | Op. | Net
25.2% | 18.8% | 10.2%
0.0%of Portfolio
My holdings
Day change
Total change
DE Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$653
62% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 17.8 | 18.1 | 18.5 | 20 |
| FY+2 | 19.9 | 22.8 | 26.5 | 20 |
| FY+3 | 23.4 | 28.6 | 38.0 | 12 |
| FY+4 | 44.2 | 44.2 | 44.2 | 1 |
| FY+5 | 49.8 | 49.8 | 49.8 | 1 |
Analyst Price Targets
CURRENT PRICE
$653
12% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
