Intrinsic value of Weyerhaeuser - WY

Previous Close

$36.11

  Intrinsic Value

$9.24

stock screener

  Rating & Target

str. sell

-74%

Previous close

$36.11

 
Intrinsic value

$9.24

 
Up/down potential

-74%

 
Rating

str. sell

Our model is not good at valuating stocks of financial companies, such as WY.

We calculate the intrinsic value of WY stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 27.2

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  21.33
  9.20
  8.78
  8.40
  8.06
  7.76
  7.48
  7.23
  7.01
  6.81
  6.63
  6.46
  6.32
  6.19
  6.07
  5.96
  5.86
  5.78
  5.70
  5.63
  5.57
  5.51
  5.46
  5.41
  5.37
  5.34
  5.30
  5.27
  5.24
  5.22
  5.20
Revenue, $m
  6,365
  6,951
  7,561
  8,196
  8,857
  9,544
  10,258
  10,999
  11,770
  12,572
  13,405
  14,271
  15,173
  16,112
  17,089
  18,108
  19,170
  20,278
  21,434
  22,640
  23,901
  25,218
  26,595
  28,034
  29,541
  31,117
  32,766
  34,493
  36,302
  38,197
  40,183
Variable operating expenses, $m
 
  5,637
  6,131
  6,646
  7,181
  7,738
  8,316
  8,918
  9,542
  10,192
  10,867
  11,565
  12,296
  13,057
  13,849
  14,674
  15,535
  16,432
  17,369
  18,347
  19,369
  20,436
  21,552
  22,718
  23,939
  25,216
  26,553
  27,953
  29,418
  30,954
  32,563
Fixed operating expenses, $m
 
  353
  361
  370
  380
  389
  399
  409
  419
  430
  440
  451
  463
  474
  486
  498
  511
  523
  537
  550
  564
  578
  592
  607
  622
  638
  654
  670
  687
  704
  722
Total operating expenses, $m
  5,495
  5,990
  6,492
  7,016
  7,561
  8,127
  8,715
  9,327
  9,961
  10,622
  11,307
  12,016
  12,759
  13,531
  14,335
  15,172
  16,046
  16,955
  17,906
  18,897
  19,933
  21,014
  22,144
  23,325
  24,561
  25,854
  27,207
  28,623
  30,105
  31,658
  33,285
Operating income, $m
  870
  961
  1,068
  1,180
  1,296
  1,417
  1,542
  1,673
  1,809
  1,950
  2,098
  2,255
  2,415
  2,581
  2,755
  2,936
  3,125
  3,322
  3,528
  3,743
  3,969
  4,204
  4,451
  4,709
  4,980
  5,263
  5,560
  5,871
  6,197
  6,539
  6,898
EBITDA, $m
  1,435
  1,310
  1,447
  1,590
  1,739
  1,894
  2,055
  2,222
  2,397
  2,578
  2,766
  2,963
  3,167
  3,380
  3,602
  3,834
  4,075
  4,328
  4,591
  4,866
  5,154
  5,455
  5,770
  6,100
  6,445
  6,806
  7,185
  7,582
  7,998
  8,434
  8,891
Interest expense (income), $m
  446
  492
  557
  625
  695
  768
  844
  923
  1,005
  1,090
  1,179
  1,271
  1,367
  1,467
  1,571
  1,679
  1,791
  1,909
  2,031
  2,159
  2,293
  2,432
  2,578
  2,730
  2,890
  3,056
  3,230
  3,413
  3,604
  3,804
  4,014
Earnings before tax, $m
  504
  469
  511
  555
  601
  649
  698
  750
  804
  860
  919
  984
  1,048
  1,114
  1,184
  1,257
  1,333
  1,413
  1,496
  1,584
  1,676
  1,772
  1,873
  1,979
  2,090
  2,207
  2,329
  2,458
  2,593
  2,735
  2,884
Tax expense, $m
  89
  127
  138
  150
  162
  175
  189
  202
  217
  232
  248
  266
  283
  301
  320
  339
  360
  381
  404
  428
  452
  478
  506
  534
  564
  596
  629
  664
  700
  738
  779
Net income, $m
  1,027
  342
  373
  405
  439
  473
  510
  547
  587
  628
  671
  718
  765
  813
  864
  917
  973
  1,031
  1,092
  1,156
  1,223
  1,294
  1,367
  1,445
  1,526
  1,611
  1,700
  1,794
  1,893
  1,997
  2,106

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  676
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  19,243
  20,264
  22,043
  23,895
  25,822
  27,824
  29,906
  32,068
  34,316
  36,652
  39,081
  41,608
  44,236
  46,973
  49,823
  52,793
  55,889
  59,119
  62,489
  66,007
  69,682
  73,522
  77,536
  81,733
  86,124
  90,719
  95,528
  100,564
  105,838
  111,362
  117,151
Adjusted assets (=assets-cash), $m
  18,567
  20,264
  22,043
  23,895
  25,822
  27,824
  29,906
  32,068
  34,316
  36,652
  39,081
  41,608
  44,236
  46,973
  49,823
  52,793
  55,889
  59,119
  62,489
  66,007
  69,682
  73,522
  77,536
  81,733
  86,124
  90,719
  95,528
  100,564
  105,838
  111,362
  117,151
Revenue / Adjusted assets
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
  0.343
Average production assets, $m
  1,576
  1,724
  1,875
  2,033
  2,197
  2,367
  2,544
  2,728
  2,919
  3,118
  3,324
  3,539
  3,763
  3,996
  4,238
  4,491
  4,754
  5,029
  5,316
  5,615
  5,927
  6,254
  6,596
  6,953
  7,326
  7,717
  8,126
  8,554
  9,003
  9,473
  9,965
Working capital, $m
  416
  21
  23
  25
  27
  29
  31
  33
  35
  38
  40
  43
  46
  48
  51
  54
  58
  61
  64
  68
  72
  76
  80
  84
  89
  93
  98
  103
  109
  115
  121
Total debt, $m
  7,122
  7,738
  8,676
  9,652
  10,667
  11,722
  12,819
  13,959
  15,144
  16,375
  17,655
  18,986
  20,372
  21,814
  23,316
  24,881
  26,513
  28,215
  29,991
  31,845
  33,781
  35,805
  37,920
  40,132
  42,446
  44,868
  47,402
  50,056
  52,836
  55,747
  58,797
Total liabilities, $m
  10,063
  10,679
  11,617
  12,593
  13,608
  14,663
  15,760
  16,900
  18,085
  19,316
  20,596
  21,927
  23,313
  24,755
  26,257
  27,822
  29,454
  31,156
  32,932
  34,786
  36,722
  38,746
  40,861
  43,073
  45,387
  47,809
  50,343
  52,997
  55,777
  58,688
  61,738
Total equity, $m
  9,180
  9,585
  10,426
  11,302
  12,214
  13,161
  14,145
  15,168
  16,232
  17,337
  18,485
  19,680
  20,924
  22,218
  23,566
  24,971
  26,436
  27,963
  29,557
  31,221
  32,960
  34,776
  36,674
  38,660
  40,737
  42,910
  45,185
  47,567
  50,061
  52,674
  55,412
Total liabilities and equity, $m
  19,243
  20,264
  22,043
  23,895
  25,822
  27,824
  29,905
  32,068
  34,317
  36,653
  39,081
  41,607
  44,237
  46,973
  49,823
  52,793
  55,890
  59,119
  62,489
  66,007
  69,682
  73,522
  77,535
  81,733
  86,124
  90,719
  95,528
  100,564
  105,838
  111,362
  117,150
Debt-to-equity ratio
  0.776
  0.810
  0.830
  0.850
  0.870
  0.890
  0.910
  0.920
  0.930
  0.940
  0.960
  0.960
  0.970
  0.980
  0.990
  1.000
  1.000
  1.010
  1.010
  1.020
  1.020
  1.030
  1.030
  1.040
  1.040
  1.050
  1.050
  1.050
  1.060
  1.060
  1.060
Adjusted equity ratio
  0.458
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473
  0.473

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  1,027
  342
  373
  405
  439
  473
  510
  547
  587
  628
  671
  718
  765
  813
  864
  917
  973
  1,031
  1,092
  1,156
  1,223
  1,294
  1,367
  1,445
  1,526
  1,611
  1,700
  1,794
  1,893
  1,997
  2,106
Depreciation, amort., depletion, $m
  565
  349
  379
  411
  443
  477
  513
  550
  588
  628
  669
  708
  753
  799
  848
  898
  951
  1,006
  1,063
  1,123
  1,185
  1,251
  1,319
  1,391
  1,465
  1,543
  1,625
  1,711
  1,801
  1,895
  1,993
Funds from operations, $m
  697
  691
  752
  816
  882
  951
  1,022
  1,097
  1,175
  1,255
  1,339
  1,426
  1,517
  1,613
  1,712
  1,816
  1,924
  2,037
  2,156
  2,279
  2,409
  2,544
  2,686
  2,835
  2,991
  3,154
  3,326
  3,505
  3,694
  3,891
  4,099
Change in working capital, $m
  -38
  2
  2
  2
  2
  2
  2
  2
  2
  2
  2
  3
  3
  3
  3
  3
  3
  3
  3
  4
  4
  4
  4
  4
  5
  5
  5
  5
  5
  6
  6
Cash from operations, $m
  735
  689
  750
  814
  880
  949
  1,020
  1,095
  1,172
  1,253
  1,337
  1,423
  1,515
  1,610
  1,709
  1,813
  1,921
  2,034
  2,152
  2,276
  2,405
  2,540
  2,682
  2,831
  2,986
  3,150
  3,321
  3,500
  3,688
  3,886
  4,093
Maintenance CAPEX, $m
  0
  -315
  -345
  -375
  -407
  -439
  -473
  -509
  -546
  -584
  -624
  -665
  -708
  -753
  -799
  -848
  -898
  -951
  -1,006
  -1,063
  -1,123
  -1,185
  -1,251
  -1,319
  -1,391
  -1,465
  -1,543
  -1,625
  -1,711
  -1,801
  -1,895
New CAPEX, $m
  -510
  -148
  -151
  -158
  -164
  -170
  -177
  -184
  -191
  -199
  -207
  -215
  -224
  -233
  -242
  -253
  -263
  -275
  -287
  -299
  -313
  -327
  -341
  -357
  -374
  -391
  -409
  -428
  -449
  -470
  -492
Cash from investing activities, $m
  2,559
  -463
  -496
  -533
  -571
  -609
  -650
  -693
  -737
  -783
  -831
  -880
  -932
  -986
  -1,041
  -1,101
  -1,161
  -1,226
  -1,293
  -1,362
  -1,436
  -1,512
  -1,592
  -1,676
  -1,765
  -1,856
  -1,952
  -2,053
  -2,160
  -2,271
  -2,387
Free cash flow, $m
  3,294
  226
  254
  281
  310
  339
  370
  402
  436
  470
  507
  544
  583
  624
  667
  712
  759
  808
  860
  913
  969
  1,028
  1,090
  1,155
  1,222
  1,293
  1,368
  1,446
  1,529
  1,615
  1,706
Issuance/(repayment) of debt, $m
  -725
  898
  938
  976
  1,015
  1,055
  1,097
  1,140
  1,185
  1,231
  1,280
  1,331
  1,385
  1,442
  1,502
  1,565
  1,632
  1,702
  1,776
  1,854
  1,937
  2,024
  2,115
  2,212
  2,314
  2,421
  2,535
  2,654
  2,779
  2,911
  3,050
Issuance/(repurchase) of shares, $m
  -1,942
  457
  468
  471
  473
  474
  475
  476
  476
  477
  478
  477
  479
  481
  484
  487
  491
  496
  502
  508
  515
  523
  531
  541
  551
  562
  575
  588
  602
  616
  632
Cash from financing (excl. dividends), $m  
  -2,676
  1,355
  1,406
  1,447
  1,488
  1,529
  1,572
  1,616
  1,661
  1,708
  1,758
  1,808
  1,864
  1,923
  1,986
  2,052
  2,123
  2,198
  2,278
  2,362
  2,452
  2,547
  2,646
  2,753
  2,865
  2,983
  3,110
  3,242
  3,381
  3,527
  3,682
Total cash flow (excl. dividends), $m
  618
  1,581
  1,660
  1,728
  1,797
  1,868
  1,942
  2,017
  2,096
  2,179
  2,265
  2,352
  2,447
  2,548
  2,653
  2,765
  2,882
  3,006
  3,137
  3,275
  3,421
  3,575
  3,737
  3,908
  4,088
  4,277
  4,477
  4,688
  4,909
  5,143
  5,389
Retained Cash Flow (-), $m
  -4,311
  -799
  -842
  -876
  -911
  -947
  -984
  -1,023
  -1,063
  -1,105
  -1,149
  -1,195
  -1,243
  -1,294
  -1,348
  -1,405
  -1,464
  -1,528
  -1,594
  -1,664
  -1,738
  -1,816
  -1,899
  -1,985
  -2,077
  -2,173
  -2,275
  -2,382
  -2,495
  -2,613
  -2,738
Prev. year cash balance distribution, $m
 
  394
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  1,176
  819
  852
  886
  921
  957
  994
  1,033
  1,074
  1,116
  1,157
  1,204
  1,253
  1,305
  1,360
  1,418
  1,479
  1,543
  1,611
  1,683
  1,758
  1,838
  1,922
  2,011
  2,104
  2,202
  2,306
  2,415
  2,530
  2,651
Discount rate, %
 
  7.80
  8.19
  8.60
  9.03
  9.48
  9.95
  10.45
  10.98
  11.52
  12.10
  12.71
  13.34
  14.01
  14.71
  15.44
  16.22
  17.03
  17.88
  18.77
  19.71
  20.70
  21.73
  22.82
  23.96
  25.16
  26.41
  27.73
  29.12
  30.58
  32.11
PV of cash for distribution, $m
 
  1,091
  699
  665
  627
  586
  542
  496
  449
  402
  356
  310
  268
  228
  191
  158
  128
  102
  80
  61
  46
  34
  24
  17
  12
  8
  5
  3
  2
  1
  1
Current shareholders' claim on cash, %
  100
  98.3
  96.7
  95.2
  93.9
  92.7
  91.6
  90.5
  89.6
  88.7
  87.9
  87.1
  86.4
  85.8
  85.1
  84.5
  84.0
  83.5
  83.0
  82.5
  82.0
  81.6
  81.2
  80.8
  80.4
  80.0
  79.6
  79.3
  79.0
  78.6
  78.3

Weyerhaeuser Company is a timber, land and forest products company. As of December 31, 2016, the Company owned or controlled 13.1 million acres of timberlands, primarily in the United States, and manages additional timberlands under long-term licenses in Canada. The Company's segments include Timberlands; Real Estate, Energy and Natural Resources (Real Estate & ENR), and Wood Products. The Timberlands segment's offerings include logs, timber and recreational access via leases. The Real Estate & ENR segment includes sales of timberlands; rights to explore for and extract hard minerals, oil and gas production, and coal, and equity interests in its Real Estate Development Ventures. The Wood Products segment includes the manufacturing and distribution of wood products. The Wood Products segment is engaged in softwood lumber, engineered wood products, structural panels, medium density fiberboard and building materials distribution.

FINANCIAL RATIOS  of  Weyerhaeuser (WY)

Valuation Ratios
P/E Ratio 26.3
Price to Sales 4.2
Price to Book 2.9
Price to Tangible Book
Price to Cash Flow 36.8
Price to Free Cash Flow 120.1
Growth Rates
Sales Growth Rate 21.3%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 5.6%
Cap. Spend. - 3 Yr. Gr. Rate 11.7%
Financial Strength
Quick Ratio 2
Current Ratio 0
LT Debt to Equity 74.5%
Total Debt to Equity 77.6%
Interest Coverage 2
Management Effectiveness
Return On Assets 8.7%
Ret/ On Assets - 3 Yr. Avg. 10.3%
Return On Total Capital 7.8%
Ret/ On T. Cap. - 3 Yr. Avg. 9.5%
Return On Equity 14.6%
Return On Equity - 3 Yr. Avg. 18.3%
Asset Turnover 0.4
Profitability Ratios
Gross Margin 22.6%
Gross Margin - 3 Yr. Avg. 22.6%
EBITDA Margin 23.8%
EBITDA Margin - 3 Yr. Avg. 24.6%
Operating Margin 13.7%
Oper. Margin - 3 Yr. Avg. 14.7%
Pre-Tax Margin 7.9%
Pre-Tax Margin - 3 Yr. Avg. 9.1%
Net Profit Margin 16.1%
Net Profit Margin - 3 Yr. Avg. 19.7%
Effective Tax Rate 17.7%
Eff/ Tax Rate - 3 Yr. Avg. 3.9%
Payout Ratio 92.9%

WY stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the WY stock intrinsic value calculation we used $6365 million for the last fiscal year's total revenue generated by Weyerhaeuser. The default revenue input number comes from 2016 income statement of Weyerhaeuser. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our WY stock valuation model: a) initial revenue growth rate of 9.2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 7.8%, whose default value for WY is calculated based on our internal credit rating of Weyerhaeuser, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Weyerhaeuser.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of WY stock the variable cost ratio is equal to 81.1%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $344 million in the base year in the intrinsic value calculation for WY stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 7.2% for Weyerhaeuser.

Corporate tax rate of 27% is the nominal tax rate for Weyerhaeuser. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the WY stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for WY are equal to 24.8%.

Life of production assets of 2.9 years is the average useful life of capital assets used in Weyerhaeuser operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for WY is equal to 0.3%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $9180 million for Weyerhaeuser - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 752.834 million for Weyerhaeuser is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Weyerhaeuser at the current share price and the inputted number of shares is $27.2 billion.

RELATED COMPANIES Price Int.Val. Rating
UFPI Universal Fore 37.39 156.09  buy
DEL Deltic Timber 93.82 5.13  str.sell
PCH Potlatch REIT 52.65 18.71  str.sell
LPX Louisiana-Paci 26.89 191.86  str.buy

COMPANY NEWS

▶ Weyerhaeuser announces 3.2% dividend increase   [Nov-09-17 08:15PM  PR Newswire]
▶ Stocks Generating Improved Relative Strength: Weyerhaeuser   [Nov-08-17 03:00AM  Investor's Business Daily]
▶ Old growth beat out new tech in coolest new office contest (Photos)   [Nov-07-17 03:55PM  American City Business Journals]
▶ Redfin, Weyerhaeuser and others vie for coolest office award (Photos)   [09:12AM  American City Business Journals]
▶ Stocks Showing Improved Relative Strength: Weyerhaeuser   [03:00AM  Investor's Business Daily]
▶ Weyerhaeuser beats 3Q profit forecasts   [05:02AM  Associated Press]
▶ Weyerhaeuser to release third quarter results on Oct. 27   [Sep-29-17 04:30PM  PR Newswire]
▶ How Weyerhaeuser Compares with Peers   [Sep-13-17 10:36AM  Market Realist]
▶ How Weyerhaeuser Treats Its Shareholders   [09:06AM  Market Realist]
▶ How Weyerhaeuser and REITs Can Fight the Interest Headwind   [Sep-12-17 10:36AM  Market Realist]
▶ Inside the Weyerhaeuser-Plum Creek Merger   [Sep-11-17 10:37AM  Market Realist]
▶ What Lies ahead for Weyerhaeuser in 2017?   [09:07AM  Market Realist]
▶ Behind Weyerhaeusers Growth Trajectory   [Sep-08-17 03:35PM  Market Realist]
▶ How Weyerhaeuser Fared in 2Q17: The Details   [02:06PM  Market Realist]
▶ Weyerhaeuser Company declares dividend on common shares   [Aug-24-17 06:18PM  PR Newswire]
▶ Deltic Timber Showing Weak Roots   [Aug-22-17 05:19PM  TheStreet.com]
▶ Deltic Timber Showing Weak Roots   [03:19PM  TheStreet.com]
▶ Weyerhaeuser beats 2Q profit forecasts   [Jul-28-17 08:07PM  Associated Press]
▶ Weyerhaeuser will spend millions to fix stinky wood in homes   [Jul-25-17 02:00PM  American City Business Journals]
▶ Weyerhaeuser will spend millions to fix stinky wood in homes   [Jul-19-17 09:55PM  American City Business Journals]
▶ Top Ranked Income Stocks to Buy for July 10th   [Jul-10-17 10:29AM  Zacks]
Financial statements of WY
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.