Deere & Company
Bear Case (25th pct.)
-60.0% vs price
Base Case (Median)
-48.7% vs price
Bull Case (75th pct.)
-33.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $420.66 | -27.2% | High (40%) |
| PE Comparable | $296.17 | -48.7% | Medium (25%) |
| Growth Trajectory DCF | $348.17 | -39.7% | Medium (20%) |
| Graham Number | $181.71 | -68.5% | High (80%) |
| EV/EBITDA | $430.27 | -25.5% | Medium (20%) |
| EV/FCF | $25.54 | -95.6% | Medium (20%) |
| Earnings Power Value | $279.89 | -51.5% | High (70%) |
Based on 7 out of 8 methods, DE appears overvalued at the current price of $577.48. The base case fair value of $296.17 implies 48.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.