investorscraft@gmail.com

Intrinsic ValueWeyerhaeuser Company (0LWG.L)

Previous Close£25.78
Intrinsic Value
Upside potential
Previous Close
£25.78

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 is a dominant player in the timberland and wood products industry, operating as a real estate investment trust (REIT). With approximately 11 million acres of sustainably managed timberlands in the U.S. and additional licensed holdings in Canada, the company is one of the largest private landowners globally. Its vertically integrated model spans timber harvesting, manufacturing, and distribution, positioning it as a key supplier of lumber, engineered wood, and other forest products in North America. The company’s adherence to internationally recognized forestry standards enhances its reputation among environmentally conscious investors and customers. As a REIT, Weyerhaeuser benefits from favorable tax treatment while generating stable cash flows from long-term timberland leases and cyclical demand for wood products. Its inclusion in the Dow Jones Sustainability North America Index underscores its commitment to ESG principles, further strengthening its competitive edge in a sector increasingly focused on sustainability.

Revenue Profitability And Efficiency

In its most recent fiscal year, Weyerhaeuser reported revenue of $7.12 billion, with net income of $396 million, reflecting a diluted EPS of $0.54. The company demonstrated strong cash generation, with operating cash flow of $1.01 billion, partially offset by capital expenditures of $667 million. These figures highlight its ability to maintain profitability despite cyclical industry pressures, supported by efficient operations and cost management.

Earnings Power And Capital Efficiency

Weyerhaeuser’s earnings power is underpinned by its diversified revenue streams, including timber sales, wood products manufacturing, and real estate. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital investments. Its REIT structure further enhances returns by minimizing tax liabilities and distributing a significant portion of income to shareholders.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $684 million in cash and equivalents against total debt of $5.11 billion. This leverage is manageable given its stable cash flows and asset base. Weyerhaeuser’s financial health is further supported by its REIT status, which mandates disciplined capital allocation and regular dividend distributions.

Growth Trends And Dividend Policy

Weyerhaeuser has demonstrated consistent growth in timberland value and wood products demand, driven by housing and construction markets. The company’s dividend policy is robust, with a dividend per share of $0.81, reflecting its commitment to returning capital to shareholders. Future growth may hinge on sustainable forestry practices and expansion in high-demand wood product segments.

Valuation And Market Expectations

With a market capitalization of approximately $18.12 billion and a beta of 1.17, Weyerhaeuser is viewed as a moderately volatile investment tied to economic cycles. The market likely prices in steady cash flows from timberlands and potential upside from housing market recoveries, balanced against environmental and regulatory risks.

Strategic Advantages And Outlook

Weyerhaeuser’s strategic advantages include its vast timberland holdings, sustainable practices, and REIT structure. The outlook remains positive, supported by long-term demand for wood products and the company’s ability to adapt to market conditions. Challenges include commodity price volatility and regulatory changes, but its diversified operations provide resilience.

Sources

Company description, financial data from public filings, and market data from Bloomberg.

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