WY
Weyerhaeuser Co
Price:  
33.38 
USD
Volume:  
2,300,369.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WY Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Weyerhaeuser Co (WY) is 40.43 USD. This WY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.38 USD, the upside of Weyerhaeuser Co is %.

The range of the Intrinsic Value is 29.44 - 63.45 USD

33.38 USD
Stock Price
40.43 USD
Intrinsic Value
Intrinsic Value Details

WY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.44 - 63.45 40.43 21.1%
DCF (Growth 10y) 36.25 - 72.59 48.10 44.1%
DCF (EBITDA 5y) 49.56 - 59.14 54.84 64.3%
DCF (EBITDA 10y) 53.24 - 67.62 60.59 81.5%
Fair Value 28.74 - 28.74 28.74 -13.89%
P/E 32.51 - 44.18 39.84 19.4%
EV/EBITDA 29.06 - 36.21 32.85 -1.6%
EPV 24.93 - 32.98 28.95 -13.3%
DDM - Stable 9.24 - 24.00 16.62 -50.2%
DDM - Multi 26.98 - 48.42 34.13 2.2%

WY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,359.06
Beta 1.27
Outstanding shares (mil) 729.75
Enterprise Value (mil) 28,264.06
Market risk premium 4.60%
Cost of Equity 9.51%
Cost of Debt 5.86%
WACC 8.69%