Deere & Co banner

Relative Value

The Relative Value of one DCO stock under the Base Case scenario is 357.89 EUR. Compared to the current market price of 398 EUR, Deere & Co is Overvalued by 10%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DCO Relative Value
Base Case
357.89 EUR
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DCO Competitors Multiples
Deere & Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Deere & Co
XBER:DCO
156.5B EUR 3.3 32.5 17.2 21.4
JP
Kubota Corp
TSE:6326
3.1T JPY 1 15.8 9.8 14.7
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.7 7.7 7.1 8.5
US
Toro Co
NYSE:TTC
9.3B USD 2 27.9 15.3 19.6
US
AGCO Corp
NYSE:AGCO
8.6B USD 0.9 11.8 9.9 14.5
IN
Escorts Kubota Ltd
NSE:ESCORTS
335.3B INR 3.1 14.1 19 23
CN
First Tractor Co Ltd
SSE:601038
17.1B CNY 1.6 21 26.7 26.7
SE
Husqvarna AB
STO:HUSQ B
21.6B SEK 0.5 12.3 10.5 10.5
CN
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
10B CNY 16.4 -26.3 -58.5 -58.5
IT
Comer Industries SpA
MIL:COM
1.3B EUR 1.4 20.4 9 14.7
US
Lindsay Corp
NYSE:LNN
1.3B USD 2 18.1 11.5 14.3
P/E Multiple
Earnings Growth PEG
US
Deere & Co
XBER:DCO
Average P/E: 18.2
32.5
17%
1.9
JP
Kubota Corp
TSE:6326
15.8
9%
1.8
UK
CNH Industrial NV
MIL:CNHI
7.7
N/A N/A
US
Toro Co
NYSE:TTC
27.9
19%
1.5
US
AGCO Corp
NYSE:AGCO
11.8
3%
3.9
IN
Escorts Kubota Ltd
NSE:ESCORTS
14.1
8%
1.8
CN
F
First Tractor Co Ltd
SSE:601038
21
8%
2.6
SE
Husqvarna AB
STO:HUSQ B
12.3
13%
0.9
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Negative Multiple: -26.3 N/A N/A
IT
Comer Industries SpA
MIL:COM
20.4
13%
1.6
US
Lindsay Corp
NYSE:LNN
18.1
1%
18.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Deere & Co
XBER:DCO
Average EV/EBITDA: 13.6
17.2
-1%
N/A
JP
Kubota Corp
TSE:6326
9.8
7%
1.4
UK
CNH Industrial NV
MIL:CNHI
7.1
N/A N/A
US
Toro Co
NYSE:TTC
15.3
10%
1.5
US
AGCO Corp
NYSE:AGCO
9.9
17%
0.6
IN
Escorts Kubota Ltd
NSE:ESCORTS
19
16%
1.2
CN
F
First Tractor Co Ltd
SSE:601038
26.7
22%
1.2
SE
Husqvarna AB
STO:HUSQ B
10.5
34%
0.3
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Negative Multiple: -58.5 N/A N/A
IT
Comer Industries SpA
MIL:COM
9
8%
1.1
US
Lindsay Corp
NYSE:LNN
11.5
4%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Deere & Co
XBER:DCO
Average EV/EBIT: 16.8
21.4
-2%
N/A
JP
Kubota Corp
TSE:6326
14.7
N/A N/A
UK
CNH Industrial NV
MIL:CNHI
8.5
N/A N/A
US
Toro Co
NYSE:TTC
19.6
13%
1.5
US
AGCO Corp
NYSE:AGCO
14.5
22%
0.7
IN
Escorts Kubota Ltd
NSE:ESCORTS
23
22%
1
CN
F
First Tractor Co Ltd
SSE:601038
26.7
11%
2.4
SE
Husqvarna AB
STO:HUSQ B
10.5
11%
1
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Negative Multiple: -58.5 N/A N/A
IT
Comer Industries SpA
MIL:COM
14.7
11%
1.3
US
Lindsay Corp
NYSE:LNN
14.3
4%
3.6
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett