Weyerhaeuser Company (WY) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-45.3%

$11.69

vs $21.37 price

Levered DCF

$7.39

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

1.97

Grey zone

Rating

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	52.64×	52.13×	30.23×	12.25×	11.83×	31.34×	-302×	22.08×
P/B	1.81×	2.11×	2.49×	2.14×	2.87×	2.87×	2.75×	1.82×
P/S	2.47×	2.88×	3.32×	2.26×	3.03×	3.33×	3.44×	2.21×
EV / EBITDA	21.3×	20.81×	17.1×	8.67×	8.31×	15.84×	42.66×	13.67×
Gross margin	7.5%	18.4%	21.9%	35.5%	40.2%	27.7%	17.4%	25.2%
Operating margin	6.7%	9.6%	15.5%	30.2%	35.7%	22.7%	9.9%	18.6%
Net margin	4.7%	5.6%	10.9%	18.5%	25.6%	10.6%	-1.2%	10.0%
Current ratio	1.29×	1.79×	2.94×	1.58×	3.29×	1.69×	1.6×	0.83×
Debt / equity	0.59×	0.53×	0.5×	0.47×	0.48×	0.63×	0.78×	0.73×
Interest coverage	1.7×	2.55×	4.24×	11.41×	11.64×	3.86×	1.72×	3.72×
Dividend yield	3.5%	3.3%	4.8%	7.0%	2.9%	1.5%	4.5%	6.0%
Payout ratio	187.0%	172.7%	144.9%	86.0%	33.9%	47.8%	-1332.9%	133.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	3.4%	4.1%	8.2%	17.5%	24.2%	9.1%	-0.9%	8.3%
Return on invested capital	2.9%	4.0%	6.5%	15.1%	17.1%	8.9%	1.5%	7.8%
Return on assets	2.0%	2.4%	4.9%	10.8%	14.8%	4.9%	-0.5%	4.3%
Free cash flow yield	0.5%	1.7%	3.0%	9.0%	8.3%	3.3%	2.6%	4.2%
Earnings yield	1.9%	1.9%	3.3%	8.2%	8.4%	3.2%	-0.3%	4.5%
Enterprise value	$22.2B	$24.9B	$29.4B	$26.5B	$34.1B	$30.1B	$28.8B	$22.8B
Net debt / EBITDA	4.9×	3.69×	2.29×	1.14×	0.79×	2.64×	9.29×	3.78×
Cash conversion cycle (days)	35	38	34	31	33	42	34	34