
Weyerhaeuser Co
NYSE:WY

Intrinsic Value
The intrinsic value of one
WY
stock under the Base Case scenario is
27.59
USD.
Compared to the current market price of 25.81 USD,
Weyerhaeuser Co
is
Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Weyerhaeuser Co
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Weyerhaeuser Co
Balance Sheet Decomposition
Weyerhaeuser Co
Current Assets | 1.7B |
Cash & Short-Term Investments | 684m |
Receivables | 315m |
Other Current Assets | 749m |
Non-Current Assets | 14.8B |
PP&E | 14.5B |
Other Non-Current Assets | 294m |
Free Cash Flow Analysis
Weyerhaeuser Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Weyerhaeuser Co
Revenue
|
7.1B
USD
|
Cost of Revenue
|
-5.8B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-590m
USD
|
Operating Income
|
723m
USD
|
Other Expenses
|
-327m
USD
|
Net Income
|
396m
USD
|
WY Profitability Score
Profitability Due Diligence
Weyerhaeuser Co's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Weyerhaeuser Co's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
WY Solvency Score
Solvency Due Diligence
Weyerhaeuser Co's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Weyerhaeuser Co's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WY Price Targets Summary
Weyerhaeuser Co
According to Wall Street analysts, the average 1-year price target for
WY
is 36.82 USD
with a low forecast of 33.33 USD and a high forecast of 42 USD.
Dividends
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?
The intrinsic value of one
WY
stock under the Base Case scenario is
27.59
USD.
Compared to the current market price of 25.81 USD,
Weyerhaeuser Co
is
Undervalued by 6%.