Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Weyerhaeuser Company (WY)

Previous Close$30.93
Intrinsic Value$23.00
Upside potential  -26%
Previous Close
$30.93
Intrinsic Value
$23.00*
Potential        
-26%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-0.2NaN
Revenue, $10184NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m7104NaN
Operating income, $m3080NaN
EBITDA, $m3560NaN
Interest expense (income), $mNaN
Earnings before tax, $m2305NaN
Tax expense, $m425NaN
Net income, $m1880NaN

BALANCE SHEET

Cash and short-term investments, $m1581NaN
Total assets, $m17340NaN
Adjusted assets (=assets-cash), $m15759NaN
Average production assets, $m2349NaN
Working capital, $m1006NaN
Total debt, $m5053NaN
Total liabilities, $m6591NaN
Total equity, $m10749NaN
Debt-to-equity ratio0.470NaN
Adjusted equity ratio0.644NaN

CASH FLOW

Net income, $m1880NaN
Depreciation, amort., depletion, $m480NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2832NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-763NaN
Free cash flow, $m3595NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1006
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount