Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
282.38 USD263.93 USD330.93 USD
+113%
263.93 USDCurrent price is 112.9% above the base model value.
D
US
DE.US · DEERE & CO
US · US
Latest price562.03 USD
30D-10.14%
Vs. base value+92%
Research summary
DE.US latest organized financial period shows revenue declined -11.66% YoY and net income declined -29.2% YoY. Current price is about 562 USD, while the model base case is about 293 USD; the current price sits +92% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue46B USD
Net income5B USD
Free cash flow6B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price562.03 USD
Base value292.76 USD
Vs. base+92%
Price date2026/04/29
304.93 USD292.76 USD329.21 USD
+91.98%
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.Adjusted reference: 321.45 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.9%
Current price implies roughly 7.9% annualized FCF growth.
7.9%Current price implies roughly 7.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
327.48 USD327.48 USD327.48 USD
+71.62%
327.48 USDCurrent price is 71.6% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/10/30 | Asset impairment | Impairment | -209M USD | Medium |
| 2021/10/31 | Asset impairment | Impairment | -119M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/11/02 | Annual | 46B USD | 5B USD | 5B USD | 6B USD | 18.5 | 18.36 |
| 2024/10/27 | Annual | 52B USD | 7B USD | 7B USD | 8B USD | 25.62 | 25.46 |
| 2023/10/29 | Annual | 61B USD | 10B USD | 10B USD | 7B USD | 34.63 | 34.88 |
| 2022/10/30 | Annual | 53B USD | 7B USD | 7B USD | 4B USD | 23.28 | 23.96 |
| 2021/10/31 | Annual | 44B USD | 6B USD | 6B USD | 7B USD | 18.99 | 19.37 |
Ad placement