Previous Close | $26.43 |
Intrinsic Value | $1.44 |
Upside potential | -95% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |