Research / Stock / DE
D
DE
DEERE & CO
630.66
-17.98 -2.77%
close 2026-08-25
Assumptions
5.9%
Market is pricing 5.9%— you agree
Actually grew -1.8%/yrFCF, 2020–2025 — the market is pricing 7.7pts FASTER than history
10 yrs
3.00%
7.63%
7.6% derived for this company beta 0.76 (1254d vs the S&P 500) · cost of equity 8.1% = 4.7% risk-free + 0.76 × 4.5% premium · 21% debt at 7.2%, taxed at 20%
Fair value
$633.15
+0.4%
At the market's assumptionsCurrent price $630.66Enterprise value 171.2B
Bear $423.87 (0.9% growth)Bull $943.59 (10.9%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 5.9%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
33% the 10 forecast years67% terminal value