WY

NYSE

WEYERHAEUSER CO

Real Estate, Timber REITs

$25.58

close 7 Aug 2026

+1.19%

52-week change

$18.44B

market cap

$21.16

$27.75

52-week range

Expected price

$20.57 – $25.14

Current price

$25.58

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)38.18x

P/S (TTM)2.69x

P/B1.95x

EV/EBITDA (TTM)17.14x

FCF yield (TTM)2.51%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average31.26x

P/E, sector median34.68x*

Price at 5-year median P/E$21.40*

Indicated dividend yield3.28%

Forward — analyst consensus

Forward P/E (FY2026)77.44x*

Forward P/E (FY2027)38.01x

Forward PEG0.75*

Consensus EPS FY2026 (9 analysts)$0.3303

EPS growth (FY2026→FY2027)103.76%

Revenue growth (FY2026)3.91%

Street view

Price target (mean)$31.27*

Target upside22.25%

Ratings (buy / hold / sell)9 / 3 / 0

FY2026 EPS revisions, 30d (up / down)1 / 7

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 31 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -19.08%10Y CAGR -2.10%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$25.58

Cash & equivalents$527.00M

Total debt$5.30B

Shares outstanding720.69M

Result

DCF price per share-$4.15

Current price$25.58

Margin of safety-116.21%

PV of years 1–10$1.31B

PV of terminal value$481.13M

Equity value-$2.99B

Market-implied growth+15.22%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$374.66M	$303.17M	$245.33M	$198.52M	$160.64M	$129.99M	$105.19M	$85.12M	$68.88M	$55.74M	$1.04B
PV	$346.91M	$259.92M	$194.75M	$145.92M	$109.33M	$81.92M	$61.38M	$45.99M	$34.46M	$25.82M	$481.13M

period to 30 Jun 2026, filed 31 Jul 2026, close 7 Aug 2026