US · WY
Weyerhaeuser Company
- Sector
- Real Estate · REIT - Specialty
- Headquarters
- Seattle, WA 98104
- Website
- weyerhaeuser.com
Price · as of 2025-12-31
$23.99
Market cap 17.68B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $21.94 | -8.55% |
| Intrinsic Value(DCF) | $10.24 | -57.32% |
| Graham-Dodd Method(GD) | $2.47 | -89.72% |
| Graham Formula(GF) | $2.36 | -90.15% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $12.92 | $18.77 | $0.92 | $1.92 | $7.60 |
| 2012 | $18.66 | $17.50 | $3.06 | $1.75 | $3.35 |
| 2013 | $18.92 | $16.32 | $1.41 | $4.16 | $28.24 |
| 2014 | $21.70 | $22.09 | $2.73 | $9.50 | $0.00 |
| 2015 | $19.67 | $17.88 | $0.09 | $0.00 | $3.84 |
| 2016 | $23.69 | $19.07 | $1.56 | $0.00 | $40.88 |
| 2017 | $25.75 | $20.20 | $10.15 | $0.00 | $15.89 |
| 2018 | $19.04 | $18.61 | $8.95 | $0.00 | $11.66 |
| 2019 | $21.36 | $16.96 | $0.00 | $0.00 | $0.38 |
| 2020 | $29.50 | $22.59 | $1.87 | $9.37 | $23.98 |
| 2021 | $34.83 | $35.50 | $57.04 | $14.06 | $146.06 |
| 2022 | $27.55 | $30.16 | $32.38 | $0.00 | $20.12 |
| 2023 | $32.88 | $21.77 | $2.58 | $0.00 | $0.00 |
| 2024 | $29.66 | $18.62 | $1.43 | $1.98 | $0.68 |
| 2025 | $24.62 | $21.94 | $0.68 | $2.47 | $2.36 |
AI valuation
Our deep-learning model estimates Weyerhaeuser Company's (WY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $21.94
- Current price
- $23.99
- AI upside
- -8.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.24
-57.32% upside
Graham-Dodd
$2.47
-89.72% upside
Graham Formula
$2.36
-90.15% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WY | Weyerhaeuser Company | $23.99 | 17.68B | -9% | -57% | -90% | -90% | 54.81 | 1.88 | 2.57 | 21.94 | — | 1.92 | 7.47% | 6.73% | 4.69% | 3.38% | 3.24% | 1.95% | 0.59 | 1.70 | 1.29 | 0.61 | 4.90 | -1667.00% | -307.00% | -7419.00% | 0.50% | 0.44 | 0.61% | 3.41% | 187.00% | 4.31% | 49.17 | 259.84 | 3.31 | 2.14 |
| ESS | Essex Property Trust, Inc… | $255.11 | 16.45B | -14% | -53% | — | -39% | 24.64 | 2.98 | 8.68 | 14.86 | — | 2.98 | 68.82% | 43.88% | 35.38% | 12.09% | 6.86% | 5.13% | 1.25 | 3.24 | 2.30 | 3.29 | 4.36 | -979.00% | 711.00% | 1529.00% | 6.51% | 10.87 | 8.84% | 3.96% | 97.70% | 4.01% | 27.84 | 21.61 | 12.22 | 1.58 |
| GLPI | Gaming and Leisure Proper… | $48.91 | 13.85B | -3% | -59% | — | -27% | — | 3.01 | 8.73 | 14.24 | — | 3.01 | 62.11% | 75.33% | 51.74% | 0.00% | 10.21% | 0.00% | 1.68 | 3.21 | 9.56 | 9.56 | 5.01 | 244.00% | 413.00% | -2014.00% | 5.92% | 48.13 | 7.03% | 6.26% | — | 6.35% | 17.89 | 26.06 | 13.48 | 1.29 |
| INVH | Invitation Homes Inc. | $26.34 | 16.15B | +28% | -59% | -23% | -56% | 27.26 | 1.68 | 5.87 | 16.34 | 91.70 | 1.73 | 3.69% | 27.15% | 21.54% | 6.10% | 4.19% | 3.15% | 0.88 | 2.10 | — | — | 5.45 | 2973.00% | 421.00% | 3987.00% | 7.53% | — | 6.83% | 0.00% | 0.00% | 0.02% | 32.46 | 19.94 | 8.81 | 1.23 |
| KIM | Kimco Realty Corporation | $23.55 | 15.95B | +46% | -60% | -16% | -52% | 27.15 | 1.53 | 7.42 | 14.84 | 53.34 | 1.53 | 54.66% | 35.17% | 27.29% | 5.56% | 4.03% | 2.92% | 0.81 | 1.85 | — | — | 5.06 | 5091.00% | 506.00% | 6443.00% | 7.05% | — | 6.03% | 0.00% | 0.00% | 0.00% | 32.01 | 21.51 | 11.26 | 1.30 |
| LAMR | Lamar Advertising Company | $137.74 | 13.99B | -2% | -57% | — | -55% | 24.07 | 13.97 | 6.24 | 18.39 | 37.66 | -6.39 | 38.24% | 30.81% | 25.91% | 57.04% | 10.62% | 8.69% | 6.11 | 4.35 | 0.95 | 0.84 | 5.56 | 6392.00% | 268.00% | -165.00% | 5.21% | 1.79 | 11.60% | 4.64% | 111.80% | 5.76% | 29.01 | 27.52 | 8.94 | 1.87 |
| MAA | Mid-America Apartment Com… | $133.86 | 15.65B | -39% | -54% | — | -75% | 34.36 | 2.76 | 7.10 | 15.92 | — | 2.76 | 31.83% | 28.04% | 20.23% | 7.84% | 5.60% | 3.84% | 0.95 | 3.34 | 0.16 | 0.15 | 4.05 | -1581.00% | 83.00% | -747.00% | 4.58% | 1.48 | 6.55% | 4.54% | 156.10% | 4.72% | 33.88 | 29.23 | 9.50 | 1.63 |
| SBAC | SBA Communications Corpor… | $201.16 | 21.44B | -31% | -56% | — | -37% | 20.80 | -4.39 | 7.58 | 12.69 | 50.46 | -2.76 | 47.94% | 54.91% | 37.43% | -20.59% | 27.81% | 8.92% | -0.90 | 3.30 | 0.29 | 0.16 | 2.04 | 4121.00% | 506.00% | -363.00% | 5.00% | 0.48 | 22.60% | 2.25% | 46.70% | 58.39% | 16.44 | 23.83 | 9.03 | 0.39 |
| WPC | W. P. Carey Inc. | $74.65 | 16.36B | -26% | -58% | — | -53% | 34.79 | 2.03 | 9.59 | 19.00 | 3635.80 | 3.53 | 28.63% | 44.45% | 27.17% | 5.72% | 4.38% | 2.66% | 1.07 | 2.62 | 0.18 | 1.51 | 6.50 | 96.00% | 889.00% | -3005.00% | 7.79% | 1.46 | 7.85% | 4.80% | 167.10% | 4.80% | 32.80 | 19.51 | 14.58 | 0.91 |
About Weyerhaeuser Company
Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control approximately 11 million acres of timberlands in the U.S. and manage additional timberlands under long-term licenses in Canada. We manage these timberlands on a sustainable basis in compliance with internationally recognized forestry standards. We are also one of the largest manufacturers of wood products in North America. Our company is a real estate investment trust. In 2020, we generated $7.5 billion in net sales and employed approximately 9,400 people who serve customers worldwide. We are listed on the Dow Jones Sustainability North America Index. Our common stock trades on the New York Stock Exchange under the symbol WY.
- CEO
- Devin W. Stockfish
- Employees
- 9.4K
- Beta
- 1.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.24 ÷ $23.99) − 1 = -57.32% (DCF, example).