Weyerhaeuser Company

Weyerhaeuser Company

WYยทNYSE

$24.59

+0.80%
Basic MaterialsPaper, Lumber & Forest Products

Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control approximately 11 million acres of timberlands in the U.S. and manage additional timberlands under long-term licenses in Canada. We manage these timberlands on a sustainable basis in compliance with internationally recognized forestry standards. We are also one of the largest manufacturers of wood products in North America. Our company is a real estate investment trust. In 2020, we generated $7.5 billion in net sales and employed approximately 9,400 people who serve customers worldwide. We are listed on the Dow Jones Sustainability North America Index. Our common stock trades on the New York Stock Exchange under the symbol WY.

At a Glance

Live Snapshot
Market Cap$17.73B
EPS0.4500
P/E Ratio54.63
Earnings Date07/23/2026
Weyerhaeuser Company

Weyerhaeuser Company Fair Value Envelope

WY ยท NYSE

Our analysis suggests that WY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $24.585, this represents a potential HIDDEN relative to our calculated worth for Weyerhaeuser Company.

Intrinsic Value
Current Price: $24.585

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$406.2M
+ Cash & Equivalents$464.0M
Firm Value$870.2M
- Debt$5.6B
Equity Value-$4.7B
/ Shares Outstanding721,223,021B
DCF Value-$7
OVERVALUED BY 127%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$281.0M
$140.5M
$70.3M
$35.1M
$17.6M
$8.8M
$4.4M
$2.2M
$1.1M
$548.8K
Maintenance CapEx
-$47.4M
-$23.7M
-$11.9M
-$5.9M
-$3.0M
-$1.5M
-$740.6K
-$370.3K
-$185.2K
-$92.6K
Owner Earnings
$233.6M
$116.8M
$58.4M
$29.2M
$14.6M
$7.3M
$3.7M
$1.8M
$912.5K
$456.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$216.3M
$100.1M
$46.4M
$21.5M
$9.9M
$4.6M
$2.1M
$986.0K
$456.5K
$211.3K
Terminal Value represents 0.9% of Enterprise Value