Discounted Cash Flow
Deere & Co.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $26.6b | $1.5b | $3.1b | 5.7% | $4.83 |
| 2017 | $29.7b (11.6%) | $2.2b (41.7%) | $1.6b (-48.6%) | 7.3% (26.9%) | $6.76 (40.0%) |
| 2018 | $37.4b (25.6%) | $2.4b (9.7%) | $923.9m (-42.4%) | 6.3% (-12.7%) | $7.34 (8.6%) |
| 2019 | $39.3b (5.1%) | $3.3b (37.4%) | $2.3b (148.1%) | 8.3% (30.7%) | $10.28 (40.1%) |
| 2020 | $35.5b (-9.5%) | $2.8b (-15.4%) | $6.7b (190.7%) | 7.7% (-6.6%) | $8.77 (-14.7%) |
| 2021 | $44.0b (23.9%) | $6.0b (116.8%) | $6.9b (3.2%) | 13.5% (75.0%) | $19.14 (118.2%) |
| 2022 | $52.6b (19.4%) | $7.1b (19.6%) | $3.6b (-48.2%) | 13.6% (0.1%) | $23.42 (22.4%) |
| 2023 | $61.3b (16.5%) | $10.2b (42.6%) | $7.1b (98.9%) | 16.6% (22.4%) | $34.80 (48.6%) |
| 2024 | $51.7b (-15.6%) | $7.1b (-30.2%) | $7.6b (7.1%) | 13.7% (-17.3%) | $25.73 (-26.1%) |
| 2025 | $45.7b (-11.7%) | $5.0b (-29.2%) | $6.1b (-19.7%) | 11.0% (-19.8%) | $18.55 (-27.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.