Deere & Co
NYSE:DE

Watchlist Manager
Deere & Co Logo
Deere & Co
NYSE:DE
Watchlist
Price: 413.27 USD -1.13% Market Closed
Market Cap: 112.2B USD
Have any thoughts about
Deere & Co?
Write Note

Relative Value

The Relative Value of one DE stock under the Base Case scenario is 403.5 USD. Compared to the current market price of 413.27 USD, Deere & Co is Overvalued by 2%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DE Relative Value
Base Case
403.5 USD
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
37
Median 3Y
2.1
Median 5Y
2.1
Industry
1.6
Forward
2.4
vs History
46
vs Industry
56
Median 3Y
15.2
Median 5Y
16.2
Industry
20.5
Forward
16.2
vs History
61
vs Industry
44
Median 3Y
16.4
Median 5Y
13.5
Industry
14.7
vs History
49
vs Industry
45
Median 3Y
12.9
Median 5Y
15.5
Industry
20.9
vs History
58
vs Industry
12
Median 3Y
5.2
Median 5Y
5.3
Industry
1.8
vs History
31
vs Industry
27
Median 3Y
2.9
Median 5Y
2.9
Industry
1.6
Forward
3.4
vs History
55
vs Industry
41
Median 3Y
7.7
Median 5Y
8.4
Industry
6.1
vs History
61
vs Industry
48
Median 3Y
10.8
Median 5Y
12.3
Industry
12.4
Forward
14.1
vs History
68
vs Industry
50
Median 3Y
12.7
Median 5Y
15.4
Industry
16
Forward
17.9
vs History
61
vs Industry
33
Median 3Y
23.4
Median 5Y
17.8
Industry
14.6
vs History
49
vs Industry
17
Median 3Y
59.1
Median 5Y
36.2
Industry
17.7
vs History
49
vs Industry
30
Median 3Y
1.9
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

DE Competitors Multiples
Deere & Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Deere & Co
NYSE:DE
113.1B USD 2.2 15.9 10.7 12.5
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.6 6.8 6.6 7.8
JP
Kubota Corp
TSE:6326
2.1T JPY 0.7 8.3 6.6 8.8
US
Toro Co
NYSE:TTC
8B USD 1.8 19.2 13.2 16.4
US
AGCO Corp
NYSE:AGCO
6.8B USD 0.5 40.3 10.8 16.6
IN
Escorts Kubota Ltd
NSE:ESCORTS
373.4B INR 3.8 32.1 29 34.2
SE
Husqvarna AB
STO:HUSQ B
33.7B SEK 0.7 23.6 13.1 13.1
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
71B TRY 0.8 7.1 4.5 5.2
CN
First Tractor Co Ltd
SSE:601038
10.4B CNY 0.8 10 10.2 10.2
US
Lindsay Corp
NYSE:LNN
1.3B USD 2.1 19.6 12.5 16
IT
Comer Industries SpA
MIL:COM
882.6m EUR 0.8 11.3 5.2 7.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Deere & Co
NYSE:DE
Average EV/EBITDA: 11.1
10.7
-20%
N/A
UK
CNH Industrial NV
MIL:CNHI
6.6
N/A N/A
JP
Kubota Corp
TSE:6326
6.6
2%
3.3
US
Toro Co
NYSE:TTC
13.2
8%
1.7
US
AGCO Corp
NYSE:AGCO
10.8
-14%
N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
29
14%
2.1
SE
Husqvarna AB
STO:HUSQ B
13.1
2%
6.6
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
4.5
13%
0.3
CN
F
First Tractor Co Ltd
SSE:601038
10.2
29%
0.4
US
Lindsay Corp
NYSE:LNN
12.5
8%
1.6
IT
Comer Industries SpA
MIL:COM
5.2
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Deere & Co
NYSE:DE
Average EV/EBIT: 13.5
12.5
-21%
N/A
UK
CNH Industrial NV
MIL:CNHI
7.8
N/A N/A
JP
Kubota Corp
TSE:6326
8.8
N/A N/A
US
Toro Co
NYSE:TTC
16.4
8%
2.1
US
AGCO Corp
NYSE:AGCO
16.6
-18%
N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
34.2
17%
2
SE
Husqvarna AB
STO:HUSQ B
13.1
4%
3.3
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
5.2
13%
0.4
CN
F
First Tractor Co Ltd
SSE:601038
10.2
21%
0.5
US
Lindsay Corp
NYSE:LNN
16
10%
1.6
IT
Comer Industries SpA
MIL:COM
7.4
-6%
N/A