investorscraft@gmail.com

Intrinsic ValueDeere & Company (0R2P.L)

Previous Close£524.98
Intrinsic Value
Upside potential
Previous Close
£524.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deere & Company is a global leader in manufacturing and distributing agricultural, construction, and forestry equipment, operating through four key segments: Production and Precision Agriculture, Small Agriculture and Turf, Construction and Forestry, and Financial Services. The company serves a diverse customer base, including grain growers, dairy and livestock producers, turf and utility customers, and construction professionals. Its product portfolio spans mid-size tractors, combines, sprayers, excavators, and logging equipment, alongside financial services that support equipment financing and leasing. Deere’s market position is reinforced by its precision agriculture technology, which enhances farming efficiency through data-driven solutions, positioning it as an innovator in smart farming. The company’s strong dealer network and brand reputation further solidify its competitive edge in both mature and emerging markets. Deere’s Financial Services segment provides an additional revenue stream by facilitating equipment purchases, ensuring customer loyalty and recurring income. With a heritage dating back to 1837, Deere maintains a dominant presence in the industrial capital goods sector, leveraging scale, technological advancements, and a broad product lineup to sustain its leadership.

Revenue Profitability And Efficiency

Deere reported revenue of $50.5 billion in the latest fiscal year, with net income reaching $7.1 billion, reflecting robust profitability. The company’s diluted EPS stood at $25.62, supported by strong operational execution. Operating cash flow was $9.2 billion, though capital expenditures of $4.8 billion indicate significant reinvestment in production capabilities and technology. These metrics underscore Deere’s ability to convert sales into earnings efficiently while funding growth initiatives.

Earnings Power And Capital Efficiency

Deere’s earnings power is evident in its substantial net income and operating cash flow, which highlight effective cost management and pricing strategies. The company’s capital efficiency is demonstrated by its ability to generate strong returns despite high capital expenditures, driven by demand for precision agriculture and construction equipment. Financial Services further enhances earnings stability through interest and lease income.

Balance Sheet And Financial Health

Deere maintains a solid balance sheet with $7.3 billion in cash and equivalents, though total debt stands at $65.5 billion, reflecting financing activities and equipment leases. The company’s leverage is manageable given its steady cash flows and market position. Its liquidity position supports ongoing operations and strategic investments, ensuring financial flexibility.

Growth Trends And Dividend Policy

Deere has demonstrated consistent growth, driven by technological advancements in precision agriculture and global infrastructure demand. The company pays a dividend of $6.18 per share, reflecting a commitment to shareholder returns. Future growth is expected to be supported by automation and sustainability trends in agriculture and construction.

Valuation And Market Expectations

With a market capitalization of $139.3 billion and a beta of 1.09, Deere is viewed as a stable yet growth-oriented industrial stock. Investors anticipate sustained demand for its equipment, particularly as farming and construction sectors modernize. Valuation multiples reflect confidence in Deere’s ability to maintain profitability and market leadership.

Strategic Advantages And Outlook

Deere’s strategic advantages include its technological leadership in precision agriculture, a global distribution network, and a diversified revenue base. The outlook remains positive, supported by long-term trends in farm mechanization, infrastructure development, and sustainable equipment solutions. Challenges include cyclical demand and supply chain risks, but Deere’s scale and innovation capabilities position it well for future growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount