investorscraft@gmail.com

Intrinsic ValueDeere & Company (DCO.DE)

Previous Close440.40
Intrinsic Value
Upside potential
Previous Close
440.40

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 agricultural, construction, and forestry machinery, operating through four key segments: Production and Precision Agriculture, Small Agriculture and Turf, Construction and Forestry, and Financial Services. The company’s core revenue model is driven by the sale and financing of high-performance equipment, supported by precision technology solutions that enhance productivity for farmers and construction professionals. Deere’s diversified portfolio includes tractors, combines, sprayers, excavators, and forestry equipment, alongside financial services that facilitate equipment purchases. The company holds a dominant position in the agricultural machinery sector, benefiting from its strong brand recognition, extensive dealer network, and technological innovations like autonomous tractors and AI-driven precision farming tools. Its Construction and Forestry segment competes with global heavy machinery manufacturers, while its Financial Services division provides stability through recurring revenue streams. Deere’s market leadership is reinforced by its focus on sustainability, including electric and low-emission machinery, aligning with evolving regulatory and customer demands.

Revenue Profitability And Efficiency

Deere reported revenue of EUR 50.52 billion in FY 2024, with net income of EUR 7.1 billion, reflecting robust demand across its agricultural and construction segments. The company’s diluted EPS of EUR 25.76 underscores strong profitability, supported by disciplined cost management and pricing power. Operating cash flow of EUR 9.23 billion highlights efficient working capital management, though capital expenditures of EUR 4.8 billion indicate ongoing investments in innovation and capacity expansion.

Earnings Power And Capital Efficiency

Deere’s earnings power is evident in its high-margin precision agriculture and financial services segments, which drive consistent returns. The company’s capital efficiency is supported by its ability to generate substantial operating cash flow, reinvesting in R&D and strategic acquisitions while maintaining shareholder returns. Its financial services segment contributes stable earnings, mitigating cyclicality in equipment sales.

Balance Sheet And Financial Health

Deere’s balance sheet shows EUR 7.32 billion in cash and equivalents against total debt of EUR 65.46 billion, reflecting leverage used to finance growth and working capital. The company’s strong cash flow generation supports its debt obligations, though investors should monitor leverage ratios given the capital-intensive nature of the business.

Growth Trends And Dividend Policy

Deere has demonstrated consistent growth, driven by technological advancements and global demand for agricultural and construction equipment. The company pays a dividend of EUR 5.73 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be fueled by precision farming adoption and infrastructure investments.

Valuation And Market Expectations

With a market cap of EUR 122.57 billion and a beta of 1.09, Deere is valued as a stable industrial leader with moderate sensitivity to market cycles. Investors likely price in sustained demand for advanced machinery and the company’s ability to maintain margins despite input cost pressures.

Strategic Advantages And Outlook

Deere’s strategic advantages include its technological leadership, global distribution network, and strong brand loyalty. The outlook remains positive, supported by long-term trends in agricultural automation and infrastructure development, though macroeconomic volatility and supply chain risks could pose challenges.

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