Valuation Deere & Company

Equities

Real-time Estimate Cboe BZX Other stock markets 17:08:09 12/09/2024 BST			5-day change	1st Jan Change
383.53 ^USD	-1.30%		+0.28%	-3.78%

09-10	Deere to Pay $10 Million to Resolve SEC Bribery Charges Linked to Thai Subsidiary	DJ
09-10	Deere Agrees to Pay $10 Million to Settle Claims Thai Subsidiary Acted Improperly to Win Business	MT

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	54,823	71,456	106,137	119,777	104,011	106,318	-	-
Change	-	30.34%	48.54%	12.85%	-13.16%	2.22%	-	-
Enterprise Value (EV) ¹	95,719	109,747	145,804	166,168	159,018	164,040	164,423	165,018
Change	-	14.66%	32.86%	13.97%	-4.3%	3.16%	0.23%	0.36%
P/E ratio	17.2x	26.2x	18x	17x	10.4x	15.6x	17.1x	15.2x
PBR	4.78x	5.53x	5.79x	5.96x	4.84x	4.78x	4.53x	4.12x
PEG	-	-1.8x	0x	0.8x	0.2x	-0.6x	-1.95x	1.2x
Capitalization / Revenue	1.57x	2.28x	2.67x	2.5x	1.87x	2.37x	2.47x	2.32x
EV / Revenue	2.74x	3.51x	3.67x	3.47x	2.86x	3.66x	3.82x	3.6x
EV / EBITDA	17.6x	20.6x	16.1x	15.8x	11.3x	16x	17.2x	15.5x
EV / EBIT	21.7x	25.5x	18.2x	17.5x	12.3x	18.7x	20.8x	17.8x
EV / FCF	46x	16.5x	21.2x	32.5x	22.4x	32.6x	28.9x	23.9x
FCF Yield	2.18%	6.07%	4.72%	3.07%	4.46%	3.07%	3.46%	4.19%
Dividend per Share ²	3.04	3.04	3.32	4.28	4.83	5.686	6.092	7.427
Rate of return	1.75%	1.33%	0.97%	1.08%	1.34%	1.46%	1.57%	1.91%
EPS ²	10.15	8.69	18.99	23.28	34.63	24.95	22.76	25.57
Distribution rate	30%	35%	17.5%	18.4%	13.9%	22.8%	26.8%	29%
Net sales ¹	34,886	31,272	39,737	47,917	55,565	44,811	43,069	45,889
EBITDA ¹	5,430	5,321	9,055	10,549	14,081	10,268	9,556	10,669
EBIT ¹	4,415	4,305	8,012	9,508	12,958	8,776	7,918	9,272
Net income ¹	3,253	2,751	5,963	7,131	10,166	6,931	6,273	6,851
Net Debt ¹	40,896	38,291	39,667	46,391	55,007	57,722	58,105	58,700
Reference price ²	174.11	228.02	342.31	396.85	361.15	388.59	388.59	388.59
Nbr of stocks (in thousands)	314,873	313,375	310,061	301,820	288,001	273,600	-	-
Announcement Date	27/11/19	25/11/20	24/11/21	23/11/22	22/11/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DEERE & COMPANY	15.57x	3.66x	15.98x	+1.46%	106B
THE TORO COMPANY	20x	1.99x	13.11x	+1.75%	8.44B
ESCORTS KUBOTA LIMITED	33.98x	3.66x	27.34x	+0.66%	4.95B
BUCHER INDUSTRIES AG	13.45x	0.94x	7.3x	+3.57%	4.18B
TÜRK TRAKTÖR VE ZIRAAT MAKINELERI	8.24x	0.79x	3.83x	+12.43%	2.06B
LINDSAY CORPORATION	19.71x	-	-	+1.21%	1.26B
AG GROWTH INTERNATIONAL INC.	14.8x	1.14x	6.01x	+1.12%	751M
Average	17.97x	2.03x	12.26x	+3.17%	18.28B
Weighted average by Cap.	16.43x	3.40x	15.69x	+1.69%