|
Market Closed -
NYSE
16:00:03 2026-10-13 EDT
|
5-day change | 1st Jan Change | ||
| 18.97 USD | +0.16% |
|
+1.99% | -19.92% |
| 10-12 | BMO Capital Adjusts Price Target on Weyerhaeuser Company to $34 From $38 | MT |
| 10-12 | Truist Cuts Price Target on Weyerhaeuser to $24 From $28, Keeps Hold Rating | MT |
Company Valuation: Weyerhaeuser Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,846 | 22,813 | 25,382 | 20,453 | 17,077 | 13,672 | - | - |
| Change | - | -26.04% | 11.26% | -19.42% | -16.51% | -19.94% | - | - |
| Enterprise Value (EV) 1 | 34,066 | 26,285 | 29,287 | 24,845 | 22,185 | 18,952 | 19,150 | 19,326 |
| Change | - | -22.84% | 11.42% | -15.17% | -10.71% | -14.57% | 1.05% | 0.92% |
| P/E | 11.9x | 12.3x | 30.2x | 52.1x | 52.6x | 38.2x | 30.1x | 20x |
| PBR | 2.87x | 2.11x | 2.48x | 2.1x | 1.81x | 1.49x | 1.52x | - |
| PEG | - | -0.5x | -0.6x | -1x | -3.2x | 3.7x | 1.1x | 0.4x |
| Capitalization / Revenue | 3.02x | 2.24x | 3.31x | 2.87x | 2.47x | 1.9x | 1.78x | 1.68x |
| EV / Revenue | 3.34x | 2.58x | 3.82x | 3.49x | 3.21x | 2.63x | 2.49x | 2.38x |
| EV / EBITDA | 8.32x | 7.19x | 17.3x | 19.2x | 21.7x | 17.6x | 13.8x | 11.3x |
| EV / EBIT | 9.35x | 8.53x | 24.7x | 36.3x | 30.3x | 28x | 21.7x | 17.2x |
| EV / FCF | 12.3x | 10.9x | 28.1x | 38.6x | 252x | 71.8x | 28.6x | 15.5x |
| FCF Yield | 8.14% | 9.2% | 3.56% | 2.59% | 0.4% | 1.39% | 3.5% | 6.44% |
| Dividend per Share 2 | 1.18 | 2.17 | 1.66 | 0.94 | 0.84 | 0.8415 | 0.8515 | 0.88 |
| Rate of return | 2.87% | 7% | 4.77% | 3.34% | 3.55% | 4.44% | 4.49% | 4.64% |
| EPS 2 | 3.47 | 2.53 | 1.15 | 0.54 | 0.45 | 0.4961 | 0.6304 | 0.95 |
| Distribution rate | 34% | 85.8% | 144% | 174% | 187% | 170% | 135% | 92.6% |
| Net sales 1 | 10,201 | 10,184 | 7,674 | 7,124 | 6,905 | 7,194 | 7,693 | 8,136 |
| EBITDA 1 | 4,094 | 3,654 | 1,694 | 1,292 | 1,021 | 1,078 | 1,391 | 1,708 |
| EBIT 1 | 3,643 | 3,080 | 1,186 | 685 | 731 | 677.1 | 880.6 | 1,125 |
| Net income 1 | 2,607 | 1,880 | 839 | 396 | 324 | 345.8 | 453.3 | 682.6 |
| Net Debt 1 | 3,220 | 3,472 | 3,905 | 4,392 | 5,108 | 5,279 | 5,478 | 5,654 |
| Reference price 2 | 41.18 | 31.00 | 34.77 | 28.15 | 23.69 | 18.97 | 18.97 | 18.97 |
| Nbr of stocks (in thousands) | 749,045 | 735,917 | 730,001 | 726,582 | 720,861 | 720,736 | - | - |
| Announcement Date | 1/28/22 | 1/26/23 | 1/25/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.21x | 2.63x | 17.48x | 4.44% | 13.65B | |
| 79.99x | 12.72x | 34.28x | 1.36% | 166B | |
| 60.05x | 12x | 23.37x | 2% | 102B | |
| 26.18x | 10.97x | 16.59x | 3.92% | 85.07B | |
| 63.67x | 12.08x | 22.41x | 2.72% | 66.84B | |
| 29.16x | 13.09x | 18.4x | 4.16% | 53.98B | |
| 150.89x | 7.93x | 21.78x | 2.49% | 42.85B | |
| 41.69x | 12.82x | 19.21x | 5.25% | 34.47B | |
| 62.4x | 6.47x | 17.41x | 3.06% | 34.27B | |
| 28.7x | 13.92x | 16.94x | 4.86% | 28.32B | |
| Average | 58.29x | 10.46x | 20.79x | 3.43% | 62.73B | |
| Weighted average by Cap. | 61.94x | 11.50x | 23.73x | 2.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WY Stock
- Valuation Weyerhaeuser Company
Select your edition
All financial news and data tailored to specific country editions
