WEYERHAEUSER CO (WY)
Real Estate Investment Trusts · Financial Services · $6.5B
Intrinsic Value (Consensus)
$7.07
Current Price
$9.00
Margin of Safety
-21.4%
21.4% Above Intrinsic Value
Value: $7
Price: $9
Valuation Model Estimates
Current Price: $9.00
DCF (Discounted Cash Flow)
$3.41
Graham Number
$11.50
Earnings Power Value
$4.37
Relative Value (P/E)
$9.00
Dividend Discount Model
Not applicable
—
Consensus Value
$7.07
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.45
- EPS (Forward)
- $0.46
- Book Value
- $13.07
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.4%
- Debt/Equity
- 59%
- Revenue Growth
- -3.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance