IndustrialsFarm & Heavy Construction MachineryUnited States

DE.US · Deere & Company

NYQ · US · USD

Latest price562.03 USD

30D+0.63%

Vs. base value+84.6%

Research summary

DE.US latest organized financial period shows revenue declined -11.59% YoY and net income declined -29.2% YoY. Current price is about 562 USD, while the model base case is about 304 USD; the current price sits +84.6% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

9 records

Revenue45B USD

Net income5B USD

Free cash flow3B USD

Operating cash flow7B USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:26

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price562.03 USD

Base value304.49 USD

Vs. base+84.6%

Price date2026/04/28

283.12 USD304.49 USD360.95 USD

+84.58%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

222.18 USD287.40 USD351.11 USD

+95.56%

287.40 USDCurrent price is 95.6% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 287.40 USD
Current price: 562.03 USD
Estimated shares: 271,729,730
Discount rate: 9%
Bear value: 222.18 USD
Base value: 287.40 USD
Bull value: 351.11 USD
Base FCF/share：11.89
Base growth：7.5%
WACC：9.0%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

344.05 USD321.58 USD403.21 USD

+74.77%

321.58 USDCurrent price is 74.8% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 321.58 USD
Current price: 562.03 USD
Estimated shares: 271,729,730
Discount rate: 9%
Bear value: 344.05 USD
Base value: 321.58 USD
Bull value: 403.21 USD
Average net income over the last 3 years proxies owner earnings
Base growth：-2.0%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth16.3%

Current price implies roughly 16.3% annualized FCF growth.

16.3%Current price implies roughly 16.3% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 16.3%
Current price: 562.03 USD
Estimated shares: 271,729,730
Discount rate: 9%
Base FCF/share：11.89
WACC：9.0%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

370.78 USD370.78 USD370.78 USD

+51.58%

370.78 USDCurrent price is 51.6% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 370.78 USD
Current price: 562.03 USD
Estimated shares: 271,729,730
Discount rate: 9%
Base value: 370.78 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：9.0%

Updated: 2026/04/29 07:26

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 9

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/10/30	Annual	45B USD	5B USD	3B USD	18.5
2024/10/30	Annual	51B USD	7B USD	4B USD	25.62
2023/10/30	Annual	60B USD	10B USD	4B USD	34.63
2022/10/30	Annual	51B USD	7B USD	911M USD	23.28
2021/10/30	Annual	-	-	-	-

Ad placement

DE.US · Deere & Company

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks