Valuation Weyerhaeuser Company

Stocks

Market Closed - NYSE 23:00:03 11/09/2026 +03			5-day change	1st Jan Change
22.06 ^USD	+0.32%		-4.17%	-6.88%

09-03	JPMorgan Adjusts Price Target on Weyerhaeuser to $28 From $31, Keeps Overweight Rating	MT
08-14	Weyerhaeuser Keeps Quarterly Dividend at $0.21 a Share, Payable Sept. 18 to Shareholders of Record as of Sept. 4	MT

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	15,899	-	-
Change	-	-26.04%	11.26%	-19.42%	-16.51%	-6.9%	-	-
Enterprise Value (EV) ¹	34,066	26,285	29,287	24,845	22,185	21,161	21,348	21,339
Change	-	-22.84%	11.42%	-15.17%	-10.71%	-4.62%	0.88%	-0.04%
P/E	11.9x	12.3x	30.2x	52.1x	52.6x	42.9x	30.9x	22.1x
PBR	2.87x	2.11x	2.48x	2.1x	1.81x	1.72x	1.74x	-
PEG	-	-0.5x	-0.6x	-1x	-3.2x	3x	0.8x	0.6x
Capitalization / Revenue	3.02x	2.24x	3.31x	2.87x	2.47x	2.21x	2.05x	1.94x
EV / Revenue	3.34x	2.58x	3.82x	3.49x	3.21x	2.94x	2.75x	2.6x
EV / EBITDA	8.32x	7.19x	17.3x	19.2x	21.7x	18.6x	14.5x	11.9x
EV / EBIT	9.35x	8.53x	24.7x	36.3x	30.3x	30.3x	23.7x	18.1x
EV / FCF	12.3x	10.9x	28.1x	38.6x	252x	74.6x	29.7x	15.3x
FCF Yield	8.14%	9.2%	3.56%	2.59%	0.4%	1.34%	3.37%	6.54%
Dividend per Share ²	1.18	2.17	1.66	0.94	0.84	0.84	0.8531	0.88
Rate of return	2.87%	7%	4.77%	3.34%	3.55%	3.81%	3.87%	3.99%
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%	163%	120%	88%
Net sales ¹	10,201	10,184	7,674	7,124	6,905	7,208	7,760	8,195
EBITDA ¹	4,094	3,654	1,694	1,292	1,021	1,138	1,469	1,794
EBIT ¹	3,643	3,080	1,186	685	731	698.7	902.5	1,178
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	5,262	5,449	5,440
Reference price ²	41.18	31.00	34.77	28.15	23.69	22.06	22.06	22.06
Nbr of stocks (in thousands)	749,045	735,917	730,001	726,582	720,861	720,736	-	-
Announcement Date	1/28/22 A	1/26/23 A	1/25/24 A	1/30/25 A	1/29/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WEYERHAEUSER COMPANY	42.88x	2.94x	18.59x	3.81%	15.9B
RAYONIER INC.	76.3x	4.76x	14.78x	5.23%	6.02B
Average	59.59x	3.85x	16.68x	4.52%	10.96B
Weighted average by Cap.	52.06x	3.44x	17.54x	4.2%