Back to DE Overview
NYQ · Valuation Lab
DE
Deere & Company
Last$612.00
Market cap165.2B
EV/EBITDA23.6x
Intrinsic value
$0.00
MoS +0.0% · Fairly Valued
Assuming 2.3% FCF margin and -10.0% Y1–5 growth.
Upside to price
EV (DCF)11.8B
Terminal share56%
Expected IV$0.00
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 56% of EV
PV of stage FCFs5.2B
PV of terminal value6.6B
Enterprise value11.8B
Net cash / (debt)-39.6B
Equity value-27.9B
Intrinsic value / share$0.00
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 42.6B | 979.9M | 909.7M | 92.8% |
| Y2 | 38.3B | 881.9M | 760M | 86.2% |
| Y3 | 34.5B | 793.7M | 635M | 80.0% |
| Y4 | 31.1B | 714.3M | 530.5M | 74.3% |
| Y5 | 28B | 642.9M | 443.3M | 68.9% |
| Y6 | 28.5B | 655.8M | 419.7M | 64.0% |
| Y7 | 29.1B | 668.9M | 397.4M | 59.4% |
| Y8 | 29.7B | 682.2M | 376.3M | 55.2% |
| Y9 | 30.3B | 695.9M | 356.3M | 51.2% |
| Y10 | 30.9B | 709.8M | 337.4M | 47.5% |
| Terminal | — | — | 6.6B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.