In partnership with

Get Your Free ChatGPT Productivity Bundle

Mindstream brings you 5 essential resources to master ChatGPT at work. This free bundle includes decision flowcharts, prompt templates, and our 2025 guide to AI productivity.

Our team of AI experts has packaged the most actionable ChatGPT hacks that are actually working for top marketers and founders. Save hours each week with these proven workflows.

It's completely free when you subscribe to our daily AI newsletter.

Subscribe to get instant access

Deere & Company DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.1383%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 4%

Historical Data

Revenue growth in the last 10 years (CAGR): 6.69%

Earnings growth in the last 10 years (CAGR): 13.85%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 5.25%

Future Assumptions

End of Year FCF growth: 3%

Growth until end of 2026: 5%

Growth until end of 2034: 4%

Perpetual growth: 3.2%

Net Debt: 60.246B

Outstanding Stock Options Present Value Assumption: $0.396B

Restricted Stock Units Present Value Assumption: $0.217B

Stock Valuation based on these assumptions: $376

Last update 06/02/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Deere & Company (DE) and I don’t plan to add a position in the coming days.