investorscraft@gmail.com

Intrinsic Value of Weyerhaeuser Company (WY)

Previous Close$26.43
Intrinsic Value
Upside potential
Previous Close
$26.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Weyerhaeuser Company operates as a premier timberland owner and sustainable forest products manufacturer, primarily in the U.S. The company generates revenue through three core segments: Timberlands, which manages millions of acres for timber production; Real Estate, Energy & Natural Resources, which monetizes non-strategic land assets; and Wood Products, which manufactures lumber, plywood, and engineered wood products. Weyerhaeuser holds a dominant position in North America’s timber industry, leveraging vertical integration to optimize supply chain efficiency and capitalize on housing market demand. Its scale and sustainable forestry practices provide a competitive edge, while its diversified revenue streams mitigate cyclical risks inherent in commodity markets. The company’s focus on high-value timberlands and operational excellence positions it as a leader in an industry increasingly driven by ESG considerations and long-term resource stewardship.

Revenue Profitability And Efficiency

In FY 2024, Weyerhaeuser reported revenue of $7.12 billion, with net income of $396 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at $1.01 billion, underscoring robust cash generation capabilities. Capital expenditures totaled $667 million, indicating disciplined reinvestment in timberland maintenance and wood products manufacturing. The company’s ability to convert revenue into cash flow highlights operational efficiency despite cyclical pressures in lumber pricing.

Earnings Power And Capital Efficiency

Diluted EPS for the period was $0.54, demonstrating earnings resilience amid market volatility. The company’s capital efficiency is evident in its ability to sustain profitability while managing large-scale timberland assets. Operating cash flow coverage of capital expenditures suggests prudent capital allocation, with free cash flow supporting dividends and debt management. Weyerhaeuser’s earnings power is tied to its ability to optimize harvest cycles and product mix.

Balance Sheet And Financial Health

Weyerhaeuser maintains a solid balance sheet, with $684 million in cash and equivalents against total debt of $5.11 billion. The debt level reflects strategic leverage to fund timberland acquisitions and operational needs. The company’s liquidity position and cash flow generation provide flexibility to meet obligations, though investors should monitor debt-to-equity trends given the capital-intensive nature of the industry.

Growth Trends And Dividend Policy

The company’s growth is closely linked to housing market trends and global demand for wood products. Weyerhaeuser’s dividend policy remains shareholder-friendly, with a dividend per share of $0.94 in FY 2024. While dividend sustainability is supported by cash flow, payout ratios should be evaluated against earnings volatility. Long-term growth hinges on sustainable forestry practices and strategic land monetization.

Valuation And Market Expectations

Weyerhaeuser’s valuation reflects its position as a cyclical player in the timber and wood products sector. Market expectations are likely tied to lumber price trends and housing starts, with investors pricing in moderate growth. The company’s asset-heavy model commands a premium for its timberland portfolio, though macroeconomic headwinds may weigh on near-term multiples.

Strategic Advantages And Outlook

Weyerhaeuser’s strategic advantages include its vast timberland holdings, vertical integration, and ESG-aligned practices. The outlook remains cautiously optimistic, with demand for sustainable building materials offsetting cyclical risks. The company’s focus on operational efficiency and land value optimization positions it well for long-term value creation, though commodity price fluctuations remain a key monitorable.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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