Fair value (multi-method)
Four independent methods triangulate what WY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$2.34
Method range
$2.34 – $29.50
median $8.77
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $2.34 | -90.43% |
| Exit multiple | $9.56 | -60.95% |
| Analyst target | $29.50 | +20.51% |
| Graham number | $7.98 | -67.40% |
- Forward DCF$2.34
- Exit multiple$9.56
- Analyst target$29.50
- Graham number$7.98
Stock price
$24.48
EPS (TTM)
$0.55
5Y EPS CAGR
-15.9%
Fair value @ hist. growth
$2.34
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
16.5%
per year over your projection horizon
Margin of safety -944.8% vs hist-growth DCF
Historical 5Y CAGR
-15.9%
Your model implies
16.5%
Next-year analyst consensus
-37.4%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.1% | 13.0% | 12.1% | 11.1% | 10.1% | 8.8% |
| 8.1% | 15.5% | 14.8% | 14.0% | 13.1% | 12.1% |
| 9.1% | 17.9% | 17.2% | 16.5% | 15.8% | 14.9% |
| 10.1% | 20.0% | 19.5% | 18.9% | 18.2% | 17.5% |
| 11.1% | 22.1% | 21.6% | 21.0% | 20.5% | 19.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.24
Low vs growth
Net debt
$5.1B
Total debt − cash
Beta
0.91
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Weyerhaeuser (WY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation