As of 2024-12-13, the Intrinsic Value of Weyerhaeuser Co (WY) is
43.04 USD. This WY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.40 USD, the upside of Weyerhaeuser Co is
41.60%.
The range of the Intrinsic Value is 29.69 - 75.36 USD
43.04 USD
Intrinsic Value
WY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.69 - 75.36 |
43.04 |
41.6% |
| DCF (Growth 10y) |
35.66 - 82.99 |
49.60 |
63.2% |
| DCF (EBITDA 5y) |
52.90 - 58.69 |
56.19 |
84.8% |
| DCF (EBITDA 10y) |
55.35 - 66.17 |
60.92 |
100.4% |
| Fair Value |
18.37 - 18.37 |
18.37 |
-39.56% |
| P/E |
20.73 - 42.59 |
32.85 |
8.1% |
| EV/EBITDA |
27.79 - 36.81 |
31.38 |
3.2% |
| EPV |
28.02 - 37.77 |
32.90 |
8.2% |
| DDM - Stable |
6.93 - 20.27 |
13.60 |
-55.3% |
| DDM - Multi |
26.54 - 54.62 |
35.15 |
15.6% |
WY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,088.03 |
| Beta |
0.72 |
| Outstanding shares (mil) |
726.58 |
| Enterprise Value (mil) |
26,285.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.34% |
| Cost of Debt |
6.32% |
| WACC |
7.75% |