investorscraft@gmail.com

Intrinsic value of Weyerhaeuser Company (WY)

Previous Close$35.12
Intrinsic Value
Upside potential
Previous Close
$35.12
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh24.74 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

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 2019, we generated $6.6 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.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %35.4NaN
Revenue, $10201NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6558NaN
Operating income, $m3643NaN
EBITDA, $m4120NaN
Interest expense (income), $mNaN
Earnings before tax, $m3316NaN
Tax expense, $m709NaN
Net income, $m2607NaN

BALANCE SHEET

Cash and short-term investments, $m1879NaN
Total assets, $m17652NaN
Adjusted assets (=assets-cash), $m15773NaN
Average production assets, $m14069NaN
Working capital, $m2181NaN
Total debt, $m5221NaN
Total liabilities, $m6885NaN
Total equity, $m10767NaN
Debt-to-equity ratio0.485NaN
Adjusted equity ratio0.565NaN

CASH FLOW

Net income, $m2607NaN
Depreciation, amort., depletion, $m477NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3159NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-441NaN
Free cash flow, $m3600NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2181
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount