Weyerhaeuser Co
NYSE:WY

Watchlist Manager
Weyerhaeuser Co Logo
Weyerhaeuser Co
NYSE:WY
Watchlist
Price: 23.69 USD -1.25% Market Closed
Market Cap: 17.1B USD

Intrinsic Value

The intrinsic value of one WY stock under the Base Case scenario is 28.28 USD. Compared to the current market price of 23.69 USD, Weyerhaeuser Co is Undervalued by 16%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WY Intrinsic Value
28.28 USD
Undervaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Weyerhaeuser Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about WY?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is WY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Weyerhaeuser Co.

Explain Valuation
Compare WY to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Weyerhaeuser’s earnings remain tightly linked to cyclical lumber and pulp markets, meaning any downturn in residential construction or pulp demand could cause revenues to drop substantially.

Significant exposure to natural disasters—such as wildfires, hurricanes, or insect infestations—poses a material risk to Weyerhaeuser’s timberlands, potentially requiring large-scale reforestation expenditures that would negatively affect cash flow.

Higher operating costs, particularly related to labor and transportation in remote timber regions, could compress margins if these expenses continue to rise faster than top-line revenue growth.

Bull Theses

A robust U.S. housing market recovery would boost lumber demand and allow Weyerhaeuser to benefit from both rising timber prices and higher production volumes.

Weyerhaeuser’s extensive land holdings provide a competitive advantage, enabling the firm to generate additional revenue sources such as conservation easements and real estate development projects while maintaining timber operations.

Growing investor and corporate interest in carbon offset programs could open new revenue streams for Weyerhaeuser, as its well-managed forests are well-positioned to monetize carbon sequestration efforts.

Show More Less
How do you feel about WY?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Weyerhaeuser Co

Current Assets 1.6B
Cash & Short-Term Investments 401m
Receivables 361m
Other Current Assets 850m
Non-Current Assets 15.1B
PP&E 14.6B
Other Non-Current Assets 475m
Current Liabilities 1.3B
Accounts Payable 280m
Accrued Liabilities 326m
Other Current Liabilities 708m
Non-Current Liabilities 5.9B
Long-Term Debt 4.9B
Other Non-Current Liabilities 968m
Efficiency

Free Cash Flow Analysis
Weyerhaeuser Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Weyerhaeuser Co

Revenue
7.1B USD
Cost of Revenue
-5.9B USD
Gross Profit
1.2B USD
Operating Expenses
-576m USD
Operating Income
592m USD
Other Expenses
-261m USD
Net Income
331m USD
Fundamental Scores

WY Profitability Score
Profitability Due Diligence

Weyerhaeuser Co's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Operating Margin
Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Sustainable 3Y Average Net Margin
43/100
Profitability
Score

Weyerhaeuser Co's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

WY Solvency Score
Solvency Due Diligence

Weyerhaeuser Co's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
39/100
Solvency
Score

Weyerhaeuser Co's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WY Price Targets Summary
Weyerhaeuser Co

Wall Street analysts forecast WY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WY is 31.16 USD with a low forecast of 26.26 USD and a high forecast of 39.9 USD.

Lowest
Price Target
26.26 USD
11% Upside
Average
Price Target
31.16 USD
32% Upside
Highest
Price Target
39.9 USD
68% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for WY is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

WY Insider Trading
Buy and sell transactions by insiders

WY News

Other Videos
What is the Intrinsic Value of one WY stock?

The intrinsic value of one WY stock under the Base Case scenario is 28.28 USD.

Is WY stock undervalued or overvalued?

Compared to the current market price of 23.69 USD, Weyerhaeuser Co is Undervalued by 16%.

Back to Top