WY
Weyerhaeuser Co
Price:  
26.72 
USD
Volume:  
2,323,411.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WY Intrinsic Value

52.30 %
Upside

What is the intrinsic value of WY?

As of 2025-05-18, the Intrinsic Value of Weyerhaeuser Co (WY) is 40.70 USD. This WY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.72 USD, the upside of Weyerhaeuser Co is 52.30%.

The range of the Intrinsic Value is 26.73 - 78.60 USD

Is WY undervalued or overvalued?

Based on its market price of 26.72 USD and our intrinsic valuation, Weyerhaeuser Co (WY) is undervalued by 52.30%.

26.72 USD
Stock Price
40.70 USD
Intrinsic Value
Intrinsic Value Details

WY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.73 - 78.60 40.70 52.3%
DCF (Growth 10y) 34.11 - 91.58 49.69 86.0%
DCF (EBITDA 5y) 42.51 - 50.31 46.19 72.9%
DCF (EBITDA 10y) 48.41 - 60.97 54.25 103.0%
Fair Value 12.58 - 12.58 12.58 -52.91%
P/E 14.32 - 26.36 20.44 -23.5%
EV/EBITDA 21.39 - 26.74 25.05 -6.3%
EPV 16.89 - 23.74 20.31 -24.0%
DDM - Stable 5.27 - 17.12 11.20 -58.1%
DDM - Multi 24.69 - 55.36 33.43 25.1%

WY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,379.22
Beta 0.60
Outstanding shares (mil) 725.27
Enterprise Value (mil) 23,986.22
Market risk premium 4.60%
Cost of Equity 7.67%
Cost of Debt 6.25%
WACC 7.15%