DE · Deere & Company
$613.242026-07-21Sector: Industrials; Industry: Agricultural - Machinery; Sub-Industry: Agricultural & Farm Machinery
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$320
-47.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($181 · $438) Analysts Range ($500 · $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 |
|---|
| 2024.Q2 | $60.2B | — | 25.6% | 21.3% | $12.1B | −$4.6B | $7.5B | 8.2% | — | 13.7% | $88.4B | $37.54 | — |
| 2025.Q1 | $50.5B | -16.1% | 23.9% | 21.0% | $9.5B | −$2.4B | $7.2B | 8.9% | — | 10.9% | $87.3B | $26.22 | — |
| 2025.Q2 | $50.5B | 0.0% | 23.9% | 20.3% | $9.6B | −$366MM | $9.3B | 8.7% | — | 11.0% | $88.4B | $26.22 | — |
| 2026.Q1 | $44.7B | -11.6% | 19.9% | 23.1% | $6.8B | −$569MM | $6.3B | 8.5% | — | 7.8% | $87.5B | $18.56 | — |
| 2026.Q2 | $46.9B | 4.9% | 19.4% | 23.0% | $7.0B | −$185MM | $6.8B | 8.5% | — | 7.9% | $89.1B | $17.66 | 18.2 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q2 | $43.7B | +-6.7% | 23.3% | 22.7% | $7.9B | $0MM | $7.9B | 8.5% | $7.2B | 8.8% | $89.1B | $27.45 | 22.3 |
| 2028.Q2 | $47.5B | +8.7% | 23.3% | 22.4% | $8.6B | −$130MM | $8.4B | 8.5% | $7.2B | 9.6% | $89.2B | $29.94 | 20.5 |
| 2029.Q2 | $50.3B | +5.8% | 23.3% | 22.1% | $9.1B | −$185MM | $8.9B | 8.5% | $7.0B | 10.2% | $89.4B | $31.79 | 19.3 |
| 2030.Q2 | $52.7B | +4.9% | 23.3% | 21.8% | $9.6B | $0MM | $9.6B | 8.5% | $6.9B | 10.7% | $89.4B | $33.46 | 18.3 |
| 2031.Q2 | $55.1B | +4.5% | 23.3% | 21.5% | $10.1B | $0MM | $10.1B | 8.5% | $6.7B | 11.2% | $89.4B | $35.10 | 17.5 |
|
| Term. Yr+ | $70.7B | 4.1% | 19.0% | 20.0% | $10.7B | −$3.4B | $7.4B | 8.6% | $72.3B | 13.1% | — | — | — |
Active scenario IV: $320 (-47.8% vs market)