Deere & Company
DE 421.89 (-0.43%) 1.80
114.57(B)
Industrials
Machinery
Holdings:
Shares:
Cost basis:
Deere & Company (DE) price target and intrinsic value estimate
DE's fair price estimate is $196.3
This valuation is based on a fair P/E of 9.1 and EPS estimates of $21.68
The median analyst price target for DE is $472.5.
Analyst price targets range from $341.2 to $550.0
Is DE overvalued or undervalued?
DE is currently trading at $421.89
DE is overvalued by 115% using the pevaluation method.
DE is undervalued by 11% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Low $147.2
Median $196.3
High $245.4
Fair P/E
Margin of safety
Analyst valuation
Low $341.2
Median $472.5
High $550.0
Discounted cash-flow
10%
5%
5y
10%
Economic moat: None/narrow
Overview
Market data
Market cap:$114.57(B)
Enterprise value:$172.20(B)
Total Equity:$22.93(B)
Shares outstanding:271.58(M)
Div. yield:1.39%
P/S:2.26
P/E:16.40
P/FCF:25.88
P/B:5.02
EPS:$25.7
FCF per share:$16.3
Dividend per share:$5.9
Income (TTM)
Revenue$51.53(B)
Gross profit$15.20(B)
EBITDA$11.35(B)
Net income$7.10(B)
Gross margin29.5%
Net margin13.8%
Balance sheet
Total assets$107.32(B)
Total liabilities$84.39(B)
Cash & Short-term inv.$6.00(B)
Long-term debt$6.53(B)
Debt issued$18.10(B)
Debt repaid$-15.09(B)
Cash flow (TTM)
FCF$4.43(B)
CapEx$-4.80(B)
Dividends paid$-1.60(B)
Stock issued$0
Stock repurchased$-4.01(B)
Stock-based comp.$208.00(M)
Future Growth
Revenue
CAGR: 6.4%FY+1$39.07(B)
FY+2$42.01(B)
FY+3$44.24(B)
Net Income
CAGR: 9.3%FY+1$5.39(B)
FY+2$6.06(B)
FY+3$6.83(B)
FY+4$7.19(B)
FY+5$7.71(B)
EPS
CAGR: 14.0%FY+1$19.72
FY+2$22.74
FY+3$25.68
FY+4$29.92
FY+5$33.36
FCF per share
CAGR: 9.5%FY+1$26.82
FY+2$29.38
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.