Intrinsic value of Weyerhaeuser - WY

Previous Close

$33.97

  Intrinsic Value

$2.92

stock screener

  Rating & Target

str. sell

-91%

Previous close

$33.97

 
Intrinsic value

$2.92

 
Up/down potential

-91%

 
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 0001), $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 25.7

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  14.20
  13.28
  12.45
  11.71
  11.04
  10.43
  9.89
  9.40
  8.96
  8.56
  8.21
  7.89
  7.60
  7.34
  7.10
  6.89
  6.70
  6.53
  6.38
  6.24
  6.12
  6.01
  5.91
  5.82
  5.73
  5.66
  5.59
  5.53
  5.48
  5.43
Revenue, $m
  8,218
  9,309
  10,468
  11,694
  12,984
  14,339
  15,757
  17,238
  18,783
  20,391
  22,065
  23,805
  25,614
  27,494
  29,447
  31,477
  33,588
  35,783
  38,066
  40,442
  42,917
  45,495
  48,182
  50,983
  53,907
  56,958
  60,145
  63,474
  66,953
  70,591
Variable operating expenses, $m
  5,160
  5,845
  6,572
  7,341
  8,151
  9,001
  9,891
  10,820
  11,789
  12,798
  13,845
  14,937
  16,071
  17,251
  18,477
  19,750
  21,075
  22,452
  23,884
  25,375
  26,928
  28,545
  30,231
  31,989
  33,823
  35,738
  37,737
  39,826
  42,009
  44,292
Fixed operating expenses, $m
  1,614
  1,649
  1,686
  1,723
  1,761
  1,799
  1,839
  1,879
  1,921
  1,963
  2,006
  2,050
  2,095
  2,141
  2,188
  2,237
  2,286
  2,336
  2,388
  2,440
  2,494
  2,549
  2,605
  2,662
  2,721
  2,780
  2,842
  2,904
  2,968
  3,033
Total operating expenses, $m
  6,774
  7,494
  8,258
  9,064
  9,912
  10,800
  11,730
  12,699
  13,710
  14,761
  15,851
  16,987
  18,166
  19,392
  20,665
  21,987
  23,361
  24,788
  26,272
  27,815
  29,422
  31,094
  32,836
  34,651
  36,544
  38,518
  40,579
  42,730
  44,977
  47,325
Operating income, $m
  1,444
  1,815
  2,211
  2,630
  3,073
  3,539
  4,028
  4,539
  5,073
  5,630
  6,214
  6,819
  7,447
  8,102
  8,782
  9,490
  10,228
  10,995
  11,794
  12,627
  13,495
  14,401
  15,346
  16,332
  17,363
  18,440
  19,566
  20,743
  21,976
  23,266
EBITDA, $m
  2,048
  2,499
  2,979
  3,488
  4,025
  4,590
  5,182
  5,802
  6,449
  7,123
  7,826
  8,557
  9,318
  10,110
  10,933
  11,789
  12,681
  13,608
  14,574
  15,581
  16,630
  17,723
  18,864
  20,056
  21,300
  22,600
  23,958
  25,379
  26,866
  28,421
Interest expense (income), $m
  446
  377
  453
  534
  619
  710
  805
  905
  1,010
  1,120
  1,234
  1,353
  1,476
  1,605
  1,738
  1,877
  2,022
  2,172
  2,328
  2,490
  2,658
  2,834
  3,017
  3,207
  3,406
  3,613
  3,829
  4,054
  4,290
  4,536
  4,793
Earnings before tax, $m
  1,067
  1,362
  1,677
  2,011
  2,363
  2,734
  3,122
  3,529
  3,954
  4,396
  4,862
  5,342
  5,843
  6,363
  6,905
  7,469
  8,056
  8,667
  9,304
  9,969
  10,661
  11,384
  12,138
  12,926
  13,750
  14,611
  15,511
  16,454
  17,440
  18,473
Tax expense, $m
  288
  368
  453
  543
  638
  738
  843
  953
  1,067
  1,187
  1,313
  1,442
  1,578
  1,718
  1,864
  2,017
  2,175
  2,340
  2,512
  2,692
  2,879
  3,074
  3,277
  3,490
  3,712
  3,945
  4,188
  4,443
  4,709
  4,988
Net income, $m
  779
  994
  1,224
  1,468
  1,725
  1,996
  2,279
  2,576
  2,886
  3,209
  3,549
  3,900
  4,265
  4,645
  5,041
  5,452
  5,881
  6,327
  6,792
  7,277
  7,783
  8,310
  8,861
  9,436
  10,037
  10,666
  11,323
  12,011
  12,731
  13,485

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $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
Total assets, $m
  20,648
  23,390
  26,302
  29,382
  32,624
  36,028
  39,590
  43,312
  47,193
  51,235
  55,440
  59,813
  64,357
  69,080
  73,988
  79,089
  84,392
  89,906
  95,643
  101,614
  107,831
  114,308
  121,059
  128,099
  135,444
  143,111
  151,117
  159,481
  168,223
  177,364
Adjusted assets (=assets-cash), $m
  20,648
  23,390
  26,302
  29,382
  32,624
  36,028
  39,590
  43,312
  47,193
  51,235
  55,440
  59,813
  64,357
  69,080
  73,988
  79,089
  84,392
  89,906
  95,643
  101,614
  107,831
  114,308
  121,059
  128,099
  135,444
  143,111
  151,117
  159,481
  168,223
  177,364
Revenue / Adjusted assets
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
  0.398
Average production assets, $m
  18,005
  20,396
  22,936
  25,621
  28,449
  31,417
  34,524
  37,769
  41,153
  44,678
  48,345
  52,158
  56,121
  60,239
  64,519
  68,967
  73,591
  78,400
  83,402
  88,609
  94,031
  99,679
  105,566
  111,705
  118,110
  124,795
  131,777
  139,071
  146,694
  154,664
Working capital, $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
Total debt, $m
  7,811
  9,202
  10,678
  12,239
  13,883
  15,609
  17,415
  19,302
  21,270
  23,319
  25,451
  27,668
  29,972
  32,367
  34,855
  37,441
  40,130
  42,925
  45,834
  48,861
  52,013
  55,297
  58,720
  62,289
  66,013
  69,900
  73,959
  78,200
  82,632
  87,266
Total liabilities, $m
  10,468
  11,859
  13,335
  14,896
  16,540
  18,266
  20,072
  21,959
  23,927
  25,976
  28,108
  30,325
  32,629
  35,024
  37,512
  40,098
  42,787
  45,582
  48,491
  51,518
  54,670
  57,954
  61,377
  64,946
  68,670
  72,557
  76,616
  80,857
  85,289
  89,923
Total equity, $m
  10,179
  11,531
  12,967
  14,485
  16,084
  17,762
  19,518
  21,353
  23,266
  25,259
  27,332
  29,488
  31,728
  34,057
  36,476
  38,991
  41,605
  44,324
  47,152
  50,096
  53,161
  56,354
  59,682
  63,153
  66,774
  70,554
  74,501
  78,624
  82,934
  87,440
Total liabilities and equity, $m
  20,647
  23,390
  26,302
  29,381
  32,624
  36,028
  39,590
  43,312
  47,193
  51,235
  55,440
  59,813
  64,357
  69,081
  73,988
  79,089
  84,392
  89,906
  95,643
  101,614
  107,831
  114,308
  121,059
  128,099
  135,444
  143,111
  151,117
  159,481
  168,223
  177,363
Debt-to-equity ratio
  0.770
  0.800
  0.820
  0.840
  0.860
  0.880
  0.890
  0.900
  0.910
  0.920
  0.930
  0.940
  0.940
  0.950
  0.960
  0.960
  0.960
  0.970
  0.970
  0.980
  0.980
  0.980
  0.980
  0.990
  0.990
  0.990
  0.990
  0.990
  1.000
  1.000
Adjusted equity ratio
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493
  0.493

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  779
  994
  1,224
  1,468
  1,725
  1,996
  2,279
  2,576
  2,886
  3,209
  3,549
  3,900
  4,265
  4,645
  5,041
  5,452
  5,881
  6,327
  6,792
  7,277
  7,783
  8,310
  8,861
  9,436
  10,037
  10,666
  11,323
  12,011
  12,731
  13,485
Depreciation, amort., depletion, $m
  604
  684
  769
  858
  952
  1,051
  1,155
  1,263
  1,376
  1,493
  1,611
  1,739
  1,871
  2,008
  2,151
  2,299
  2,453
  2,613
  2,780
  2,954
  3,134
  3,323
  3,519
  3,723
  3,937
  4,160
  4,393
  4,636
  4,890
  5,155
Funds from operations, $m
  1,383
  1,678
  1,993
  2,326
  2,677
  3,047
  3,434
  3,839
  4,262
  4,703
  5,161
  5,639
  6,136
  6,653
  7,191
  7,751
  8,334
  8,941
  9,572
  10,231
  10,917
  11,633
  12,380
  13,160
  13,974
  14,826
  15,716
  16,647
  17,621
  18,641
Change in working capital, $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 from operations, $m
  1,383
  1,678
  1,993
  2,326
  2,677
  3,047
  3,434
  3,839
  4,262
  4,703
  5,161
  5,639
  6,136
  6,653
  7,191
  7,751
  8,334
  8,941
  9,572
  10,231
  10,917
  11,633
  12,380
  13,160
  13,974
  14,826
  15,716
  16,647
  17,621
  18,641
Maintenance CAPEX, $m
  -526
  -600
  -680
  -765
  -854
  -948
  -1,047
  -1,151
  -1,259
  -1,372
  -1,489
  -1,611
  -1,739
  -1,871
  -2,008
  -2,151
  -2,299
  -2,453
  -2,613
  -2,780
  -2,954
  -3,134
  -3,323
  -3,519
  -3,723
  -3,937
  -4,160
  -4,393
  -4,636
  -4,890
New CAPEX, $m
  -2,236
  -2,391
  -2,540
  -2,685
  -2,828
  -2,968
  -3,107
  -3,245
  -3,384
  -3,524
  -3,667
  -3,813
  -3,963
  -4,118
  -4,280
  -4,448
  -4,624
  -4,809
  -5,003
  -5,207
  -5,422
  -5,648
  -5,887
  -6,139
  -6,405
  -6,686
  -6,982
  -7,294
  -7,623
  -7,970
Cash from investing activities, $m
  -2,762
  -2,991
  -3,220
  -3,450
  -3,682
  -3,916
  -4,154
  -4,396
  -4,643
  -4,896
  -5,156
  -5,424
  -5,702
  -5,989
  -6,288
  -6,599
  -6,923
  -7,262
  -7,616
  -7,987
  -8,376
  -8,782
  -9,210
  -9,658
  -10,128
  -10,623
  -11,142
  -11,687
  -12,259
  -12,860
Free cash flow, $m
  -1,379
  -1,313
  -1,227
  -1,124
  -1,004
  -869
  -720
  -557
  -381
  -194
  4
  214
  434
  664
  904
  1,152
  1,411
  1,679
  1,956
  2,244
  2,542
  2,850
  3,170
  3,502
  3,846
  4,203
  4,575
  4,961
  5,362
  5,781
Issuance/(repayment) of debt, $m
  1,308
  1,390
  1,477
  1,561
  1,644
  1,726
  1,806
  1,887
  1,968
  2,049
  2,132
  2,217
  2,304
  2,394
  2,488
  2,586
  2,688
  2,796
  2,909
  3,027
  3,152
  3,284
  3,423
  3,569
  3,724
  3,887
  4,059
  4,241
  4,432
  4,634
Issuance/(repurchase) of shares, $m
  502
  358
  212
  50
  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 from financing (excl. dividends), $m  
  1,810
  1,748
  1,689
  1,611
  1,644
  1,726
  1,806
  1,887
  1,968
  2,049
  2,132
  2,217
  2,304
  2,394
  2,488
  2,586
  2,688
  2,796
  2,909
  3,027
  3,152
  3,284
  3,423
  3,569
  3,724
  3,887
  4,059
  4,241
  4,432
  4,634
Total cash flow (excl. dividends), $m
  431
  435
  461
  488
  640
  856
  1,086
  1,330
  1,586
  1,856
  2,136
  2,431
  2,738
  3,059
  3,392
  3,739
  4,099
  4,475
  4,865
  5,271
  5,694
  6,134
  6,593
  7,071
  7,570
  8,090
  8,634
  9,201
  9,794
  10,415
Retained Cash Flow (-), $m
  -1,280
  -1,352
  -1,436
  -1,518
  -1,599
  -1,678
  -1,756
  -1,835
  -1,913
  -1,993
  -2,073
  -2,156
  -2,241
  -2,328
  -2,420
  -2,515
  -2,614
  -2,719
  -2,828
  -2,944
  -3,065
  -3,193
  -3,328
  -3,471
  -3,621
  -3,780
  -3,947
  -4,124
  -4,310
  -4,506
Prev. year cash balance distribution, $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 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
  -849
  -917
  -974
  -1,030
  -959
  -822
  -670
  -505
  -327
  -137
  63
  275
  498
  730
  972
  1,224
  1,485
  1,756
  2,037
  2,328
  2,629
  2,941
  3,265
  3,600
  3,949
  4,311
  4,687
  5,078
  5,485
  5,909
Discount rate, %
  6.60
  6.93
  7.28
  7.64
  8.02
  8.42
  8.84
  9.29
  9.75
  10.24
  10.75
  11.29
  11.85
  12.45
  13.07
  13.72
  14.41
  15.13
  15.88
  16.68
  17.51
  18.39
  19.31
  20.27
  21.29
  22.35
  23.47
  24.64
  25.87
  27.17
PV of cash for distribution, $m
  -797
  -802
  -789
  -768
  -652
  -506
  -370
  -248
  -142
  -52
  21
  76
  116
  141
  154
  156
  151
  139
  124
  106
  89
  72
  56
  43
  32
  23
  16
  11
  7
  4
Current shareholders' claim on cash, %
  98.1
  96.9
  96.3
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2
  96.2

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 24.8
Price to Sales 4
Price to Book 2.8
Price to Tangible Book
Price to Cash Flow 34.6
Price to Free Cash Flow 113
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 $7196 million for the last fiscal year's total revenue generated by Weyerhaeuser. The default revenue input number comes from 0001 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 14.2% 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 6.6%, 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 62.8%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $1579 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 5.8% 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 219.1%.

Life of production assets of 30.3 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%. 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 - $8899 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 757.68 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 $25.7 billion.

RELATED COMPANIES Price Int.Val. Rating
UFPI Universal Fore 37.14 11.67  str.sell
PCH PotlatchDeltic 47.45 1,346.48  str.buy
LPX Louisiana-Paci 30.04 186.13  str.buy

COMPANY NEWS

▶ Weyerhaeuser CEO Doyle Simons to retire, company hires new boss from within   [Aug-27-18 01:45PM  American City Business Journals]
▶ [$$] Weyerhaeuser Announces Retirement of CEO Doyle Simons   [09:45AM  The Wall Street Journal]
▶ Weyerhaeuser to reduce pension liabilities   [Aug-23-18 09:17PM  PR Newswire]
▶ 10 Best Blue-Chip Stocks to Buy in July   [Jul-03-18 02:25PM  InvestorPlace]
▶ Inflation is a concern, but 'far from permanent'   [May-24-18 07:36PM  CNBC Videos]
▶ Top Ranked Income Stocks to Buy for May 21st   [May-21-18 09:15AM  Zacks]
▶ Weyerhaeuser Company declares dividend on common shares   [May-17-18 11:42PM  PR Newswire]
▶ 3 Ways to Trade a Rise in Timber Stocks   [09:05AM  Investopedia]
▶ Weyerhaeuser: 1Q Earnings Snapshot   [05:06AM  Associated Press]
▶ Is Weyerhaeuser Company (NYSE:WY) A Great Dividend Stock?   [Apr-26-18 09:14PM  Simply Wall St.]
▶ REITs Stumble But Still Have a Place in My Portfolio   [Apr-18-18 12:00PM  TheStreet.com]
▶ Edited Transcript of WY presentation 8-Mar-17 1:40pm GMT   [Apr-10-18 11:00AM  Thomson Reuters StreetEvents]
▶ 3 Dividend Stocks I'd Buy Right Now   [Mar-17-18 07:17AM  Motley Fool]
▶ 4 Top Socially Responsible Stocks to Consider Now   [Mar-04-18 07:02AM  Motley Fool]
▶ Weyerhaeuser Company declares dividend on common shares   [Feb-08-18 08:57PM  PR Newswire]
▶ Weyerhaeuser misses 4Q profit forecasts   [05:02AM  Associated Press]
▶ How to Trade the Pullback in Timber Stocks   [Jan-30-18 07:40AM  Investopedia]
▶ Weyerhaueser Climbing Higher; Buy a Slight Dip   [Jan-25-18 09:55AM  TheStreet.com]
▶ [$$] Supreme Court to Take Up Case of Dusky Gopher Frog   [Jan-22-18 03:40PM  The Wall Street Journal]
▶ Weyerhaeuser to release fourth quarter results on Feb. 2   [Jan-04-18 04:30PM  PR Newswire]
▶ Weyerhaeuser among IQ100 leaders   [Nov-30-17 03:03PM  CNBC Videos]
▶ How to Invest in Lumber   [Nov-27-17 08:10AM  Motley Fool]
▶ 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]

CONTACT US       ASSET ALLOCATION

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

Copyright © X-FIN.com 2005-2018. All rigths reserved.