DE · Deere & Company
$575.712026-05-17Sector: Industrials; Industry: Agricultural - Machinery; Sub-Industry: Agricultural & Farm Machinery
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Very High Uncertainty
Base · active
$215
-62.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($37 · $415) Analysts Range ($458 · $793) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q1 | $43.0B | — | 19.3% | 22.1% | $6.5B | −$2.7B | $3.8B | 5.8% | — | 10.1% | $64.3B | $22.01 | — |
| 2023.Q1 | $51.3B | 19.2% | 19.1% | 21.9% | $7.6B | −$6.5B | $1.2B | 7.8% | — | 10.9% | $76.3B | $26.32 | — |
| 2024.Q1 | $60.2B | 17.5% | 26.3% | 22.0% | $12.3B | −$5.6B | $6.7B | 7.7% | — | 15.3% | $85.4B | $37.53 | — |
| 2025.Q1 | $50.5B | -16.1% | 24.5% | 21.0% | $9.8B | −$2.6B | $7.2B | 8.9% | — | 11.4% | $87.0B | $26.21 | — |
| 2026.Q1 | $46.0B | -8.9% | 20.0% | 23.1% | $7.1B | −$799MM | $6.3B | 8.5% | — | 8.1% | $87.1B | $17.77 | 16.9 |
| italics below = DCF projection · 10yr Rev CAGR: 3.9% |
| 2027.Q1 | $42.3B | +-8.1% | 23.8% | 22.8% | $7.8B | $0MM | $7.8B | 8.6% | $7.2B | 8.9% | $87.1B | $26.49 | 21.7 |
| 2028.Q1 | $46.5B | +10.1% | 23.8% | 22.5% | $8.6B | −$149MM | $8.5B | 8.6% | $7.2B | 9.9% | $87.3B | $29.27 | 19.7 |
| 2029.Q1 | $49.5B | +6.3% | 23.8% | 22.2% | $9.2B | −$201MM | $9.0B | 8.6% | $7.0B | 10.5% | $87.5B | $31.24 | 18.4 |
| 2030.Q1 | $52.0B | +5.1% | 23.8% | 21.9% | $9.7B | $0MM | $9.7B | 8.6% | $7.0B | 11.1% | $87.5B | $32.96 | 17.5 |
| 2031.Q1 | $54.4B | +4.6% | 23.8% | 21.6% | $10.2B | $0MM | $10.2B | 8.6% | $6.7B | 11.6% | $87.5B | $34.62 | 16.6 |
|
| Term. Yr+ | $69.9B | 4.1% | 19.5% | 20.0% | $10.9B | −$4.9B | $6.0B | 8.6% | $58.0B | 9.0% | — | — | — |
Active scenario IV: $215 (-62.7% vs market)