Valuation Weyerhaeuser Company

Stocks

Market Closed - NYSE 16:00:03 2026-08-24 EDT			5-day change	1st Jan Change
24.39 ^USD	-0.16%		+1.29%	+2.95%

08-14	Weyerhaeuser Keeps Quarterly Dividend at $0.21 a Share, Payable Sept. 18 to Shareholders of Record as of Sept. 4	MT
08-14	Weyerhaeuser Company Declares Quarterly Base Cash Dividend on Common Shares, Payable on September 18, 2026	CI

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	17,579	-	-
Change	-	-26.04%	11.26%	-19.42%	-16.51%	2.94%	-	-
Enterprise Value (EV) ¹	34,066	26,285	29,287	24,845	22,185	22,828	23,061	23,049
Change	-	-22.84%	11.42%	-15.17%	-10.71%	2.9%	1.02%	-0.05%
P/E	11.9x	12.3x	30.2x	52.1x	52.6x	47.4x	34.2x	24.4x
PBR	2.87x	2.11x	2.48x	2.1x	1.81x	1.9x	1.92x	-
PEG	-	-0.5x	-0.6x	-1x	-3.2x	3.3x	0.9x	0.6x
Capitalization / Revenue	3.02x	2.24x	3.31x	2.87x	2.47x	2.44x	2.28x	2.17x
EV / Revenue	3.34x	2.58x	3.82x	3.49x	3.21x	3.17x	2.99x	2.84x
EV / EBITDA	8.32x	7.19x	17.3x	19.2x	21.7x	20x	15.6x	12.7x
EV / EBIT	9.35x	8.53x	24.7x	36.3x	30.3x	32.7x	25.6x	19x
EV / FCF	12.3x	10.9x	28.1x	38.6x	252x	87.8x	31.3x	15.5x
FCF Yield	8.14%	9.2%	3.56%	2.59%	0.4%	1.14%	3.19%	6.46%
Dividend per Share ²	1.18	2.17	1.66	0.94	0.84	0.8415	0.8531	0.88
Rate of return	2.87%	7%	4.77%	3.34%	3.55%	3.45%	3.5%	3.61%
EPS ²	3.47	2.53	1.15	0.54	0.45	0.5144	0.7138	1
Distribution rate	34%	85.8%	144%	174%	187%	164%	120%	88%
Net sales ¹	10,201	10,184	7,674	7,124	6,905	7,203	7,712	8,102
EBITDA ¹	4,094	3,654	1,694	1,292	1,021	1,141	1,477	1,813
EBIT ¹	3,643	3,080	1,186	685	731	698.7	902.2	1,213
Net income ¹	2,607	1,880	839	396	324	394.5	513.6	714.4
Net Debt ¹	3,220	3,472	3,905	4,392	5,108	5,249	5,482	5,471
Reference price ²	41.18	31.00	34.77	28.15	23.69	24.39	24.39	24.39
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WEYERHAEUSER COMPANY	47.41x	3.17x	20.01x	3.45%	17.58B
RAYONIER INC.	80.08x	4.96x	15.38x	4.98%	6.31B
Average	63.75x	4.06x	17.70x	4.21%	11.95B
Weighted average by Cap.	56.05x	3.64x	18.79x	3.85%