Valuation Weyerhaeuser Company

Stocks

Market Closed - NYSE 00:00:03 27/08/2026 +04			5-day change	1st Jan Change
24.08 ^USD	-1.43%		-2.19%	+1.65%

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	17,355	-	-
Change	-	-26.04%	11.26%	-19.42%	-16.51%	1.63%	-	-
Enterprise Value (EV) ¹	34,066	26,285	29,287	24,845	22,185	22,604	22,837	22,826
Change	-	-22.84%	11.42%	-15.17%	-10.71%	1.89%	1.03%	-0.05%
P/E	11.9x	12.3x	30.2x	52.1x	52.6x	46.8x	33.7x	24.1x
PBR	2.87x	2.11x	2.48x	2.1x	1.81x	1.88x	1.9x	-
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	2.41x	2.25x	2.14x
EV / Revenue	3.34x	2.58x	3.82x	3.49x	3.21x	3.14x	2.96x	2.82x
EV / EBITDA	8.32x	7.19x	17.3x	19.2x	21.7x	19.8x	15.5x	12.6x
EV / EBIT	9.35x	8.53x	24.7x	36.3x	30.3x	32.4x	25.3x	18.8x
EV / FCF	12.3x	10.9x	28.1x	38.6x	252x	86.9x	31x	15.3x
FCF Yield	8.14%	9.2%	3.56%	2.59%	0.4%	1.15%	3.23%	6.52%
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%	3.49%	3.54%	3.65%
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	24.08	24.08	24.08
Nbr of stocks (in thousands)	749,045	735,917	730,001	726,582	720,861	720,736	-	-
Announcement Date	28/01/22	26/01/23	25/01/24	30/01/25	29/01/26	-	-	-

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	46.81x	3.14x	19.82x	3.49%	17.36B
RAYONIER INC.	78.57x	4.88x	15.14x	5.08%	6.2B
Average	62.69x	4.01x	17.48x	4.28%	11.78B
Weighted average by Cap.	55.17x	3.60x	18.59x	3.91%