Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
WY — frequently asked questions
Is Weyerhaeuser Company overvalued?
In our latest published analysis dated 2026-10-12, WY looks meaningfully overvalued. The price recorded at analysis is 18,9 USD versus our fair value of 11,4 USD; the high endpoint is presented separately as potential value of 15,1 USD. That implies roughly 39.6% downside to fair value at that date.
Our latest published report, analyzed 2026-10-12, gives WY a fair value of 11,4 USD and a potential value of 15,1 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Weyerhaeuser Company's archetype; it is a dated research output, not a live price.
Should I buy WY now?
Our latest published rating for WY, analyzed 2026-10-12, is Sell. Weyerhaeuser Company looks meaningfully overvalued at the analysis-date price of 18,9 USD versus fair value of 11,4 USD; potential value is 15,1 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for WY?
The dedicated bear-case section in our report analyzed 2026-10-12 documents Weyerhaeuser Company's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is WY's rating?
Our latest published rating for WY, analyzed 2026-10-12, is Sell, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 11,4 USD, the potential value of 15,1 USD, and the price recorded at analysis (18,9 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâySell
Giá so với giá trị
Giá
$18.94
Giá trị hợp lý
$11.44
Giá trị tiềm năng
$15.13
Tính đến
2026-10-12
Vì sao luận điểm có thể đúng
Rapid single-family residential construction stabilization paired with accelerated monetization of premium data center and clean energy land sites through Strategic Land Solutions at substantial valuation premiums over timber values, supporting $450 million in guided FY2026 SLS EBITDA.
Điều gì sẽ thay đổi quan điểm của chúng tôi
Sustained elevation in 30-year fixed mortgage rates above 6.5% suppressing North American housing starts below 1.25 million annualized units for two consecutive quarters.
Weyerhaeuser is rated Sell with an intrinsic Fair value of $11.44 per share, as the stock at $18.94 as of October 12, 2026 trades at an unwarranted 65.6% premium to normalized earnings power that discounts an overly aggressive cyclical recovery while overlooking significant debt service obligations and near-term capital intensity.4
Weyerhaeuser Company (NYSE: WY) faces a pronounced valuation disconnect. Trading at $18.94 as of October 12, 2026, the shares sit 65.6% above our intrinsic Fair value midpoint of $11.44, implying a -39.6% return. While the company controls an extraordinary physical asset base encompassing 10.5 million acres of fee timberlands across North America's lowest-cost wood baskets, market sentiment continues to value the entity as a stable infrastructure REIT rather than acknowledging its overwhelming economic exposure to volatile commodity manufacturing. In FY2025, Wood Products generated $4,957 million, or 71.8% of consolidated net sales of $6,905 million, binding corporate earnings power to North American residential homebuilding activity and lumber price swings.
Our valuation synthesis incorporates four distinct underwriting models: enterprise discounted cash flow (FCFFDCF at $11.66), forward earnings ($10.68), discounted earnings ($11.52), and owner earnings ($12.17). Each framework confirms that current market pricing leaves zero margin of safety. While industry mill curtailments and lower European lumber imports have established a seasonal price floor, the recovery trajectory remains heavily constrained by subdued builder sentiment, persistent mortgage rate headwinds, and buyer reluctance to hold channel inventory. Furthermore, consensus expectations fail to fully deduct the burden of $5,448,999,936 in total debt, which carries a 6.78% pre-tax cost of debt and generates ~$370 million in fixed annual interest expense against trough FY2025 operating cash flow of $562 million.2,4,5,6
Capital allocation dynamics also limit near-term equity upside. In FY2026, capital expenditures will remain elevated at an assumed 45% reinvestment rate, driven by approximately $300 million in strategic spending dedicated to modernizing the Monticello facility, following historical capex of $667 million in FY2024 and $474 million in FY2025. Although higher-margin land sales from Strategic Land Solutions offer non-cyclical cash support ($450 million guided EBITDA in FY2026), this capital is largely committed to project completion and fixed debt obligations rather than accelerated share repurchases. Consequently, the risk-reward profile is heavily asymmetric to the downside, supporting our committee rating of Sell.4,5
Scale Advantage & Low-Cost Timber Basin Assets
Ownership of 10.5 million acres of fee timberlands across the US South, Pacific Northwest, and Canada provides captive, low-cost internal log supply for manufacturing mills and shields operations from merchant fiber price spikes. Internal timber harvest provides a permanent biological cost hedge unavailable to non-landowning building material competitors.7
Efficient Scale & Export Infrastructure
Concentrated regional sawmill, oriented strand board, and engineered wood facilities in dense timber basins create local scale efficiencies that make building competing greenfield capacity uneconomic, while established deepwater export infrastructure supports $271 million in high-realization log sales to Japan alongside Canadian cross-border integration generating $543 million.7
Cycle upside
In an expansionary cycle, falling mortgage rates reinvigorate single-family housing starts, prompting aggressive channel restocking and spikes in lumber and oriented strand board prices. Under these conditions, Weyerhaeuser's Wood Products segment leverages high operating gearing to generate substantial operating cash flows, while its low-cost timberlands capture higher sawlog realizations.
Khuyến nghị của hãng
Sell. Weyerhaeuser's current share price of $18.94 trades 65.6% above intrinsic Fair value of $11.44. While the underlying asset base across 10.5 million timberland acres remains exceptional, market pricing embeds an aggressive cyclical recovery that overlooks commodity manufacturing volatility, $5.45 billion in debt, and near-term capital intensity. Investors should exit positions and avoid new commitments until valuation reflects a substantial margin of safety.4,7
Tổng quan công ty
Weyerhaeuser Company (NYSE: WY) is a real estate investment trust (REIT) and one of the largest private timberland owners in North America, controlling approximately 10.5 million acres of productive fee timberlands across key forest basins in the United States and Canada. The company operates through three principal reporting segments: Wood Products, Timberlands, and Real Estate, Energy & Natural Resources (Strategic Land Solutions / REENR).
In FY2025, consolidated revenue totaled $6,905 million. Wood Products contributed $4,957 million (71.8% of total revenue), manufacturing structural lumber, oriented strand board (OSB), and engineered wood products for residential construction. Timberlands generated $2,086 million through biological fee timber harvest, external log sales, and internal supply transfers, while REENR provided $454 million from land monetization, conservation, and clean energy rights. Geographically, the United States accounted for $5,998 million of sales, supported by Canadian operations of $543 million and high-value export log shipments to Japan ($271 million) and other Asian markets.
§2 Kịch bản tiêu cựcEN
Our stress test evaluates the financial impact of a prolonged residential construction downturn coupled with persistent macroeconomic inflation and high capital costs. Under this stress case, single-family residential construction remains depressed as mortgage rates stay elevated, keeping framing lumber and oriented strand board prices near industry cash breakeven levels. Consolidated revenue stagnates near $6.9 billion to $7.1 billion, while consolidated operating margins remain compressed near 10.59% due to sticky manufacturing input costs, including rising resin expenses and plant maintenance. Operating cash flow remains depressed below $600 million annually, barely covering fixed pre-tax debt service on $5,448,999,936 of outstanding debt (carrying a 6.78% pre-tax cost of debt, generating ~$370 million in annual interest obligations). With $300 million committed to the Monticello modernization buildout in FY2026, free cash flow turns negative under severe pricing troughs, forcing management to curtail share buybacks, draw upon revolving liquidity, and reconsider discretionary dividend distributions. In this environment, equity valuation contracts sharply toward the lower bound of our valuation models ($9.50), exposing current market buyers at $18.94 to severe downside risk.
Extended depression in structural lumber realizations invalidates the cyclical margin recovery thesis, capping Wood Products profitability near cash breakeven and preventing consolidated earnings expansion toward mid-cycle targets.
Hiện tại:Lumber composite prices fluctuating near cyclical trough levels with channel buyers refusing to build inventory
Cảnh báo nếuFraming lumber composite price sustaining below $360 per thousand board feet for two consecutive quarters
§3 Lợi thế cạnh tranhEN
Narrow
Weyerhaeuser maintains a Narrow economic moat grounded in structural cost advantages across its 10.5 million acres of fee timberlands and efficient scale across its integrated manufacturing footprint. As the largest private timberland owner in North America, the company operates in prime growing regions, primarily the US South and the Pacific Northwest. These timberlands provide an enduring low-cost source of raw fiber that buffers its downstream Wood Products mills against third-party sawlog inflation. Furthermore, established logistics infrastructure enables direct log exports to premium Asian markets, generating $271 million in revenue from Japan in FY2025, while Canadian operations contributed $543 million.
Despite these significant physical scale advantages, Weyerhaeuser lacks the pricing power and cash flow durability required for a Wide moat rating. Unlike specialized infrastructure REITs such as Crown Castle (CCI), which generates a 46.8% operating margin supported by long-term contractual master lease agreements, Weyerhaeuser generates 71.8% of net sales ($4,957 million of $6,905 million in FY2025) from Wood Products. In this segment, products like 2x4 lumber and oriented strand board are standardized commodities sold into highly competitive clearing markets. When homebuilding activity slows, realizations compress rapidly toward variable production costs.
During cyclical downturns, return on invested capital falls below the computed cost of capital (WACC of 8.03%). In FY2025, operating income fell to $731 million and net income was $324 million. While biological timber growth preserves asset value through market troughs, high capital intensity ($474 million capex in FY2025 and $300 million committed to the Monticello project in FY2026) alongside $5.45 billion in total debt confines economic profit durability to a narrow 5-year to 10-year horizon.
Lợi nhuận kinh tế
Weyerhaeuser maintains a computed weighted average cost of capital (WACC) of 8.03% and a moderate cost of equity of 8.79%. Over mid-cycle conditions, the company generates returns on invested capital in excess of its cost of capital. However, during commodity price troughs, such as FY2025 when net income declined to $324 million on $6,905 million of revenue, economic profits turn cyclically negative, demonstrating the narrow nature of its competitive advantages.2,6
6.5/ 10
Narrow
Sources of advantage
01Scale Advantage & Low-Cost Timber Basin Assets — Ownership of 10.5 million acres of fee timberlands across the US South, Pacific Northwest, and Canada provides captive, low-cost internal log supply for manufacturing mills and shields operations from merchant fiber price spikes. Internal timber harvest provides a permanent biological cost hedge unavailable to non-landowning building material competitors.Moderate
02Efficient Scale & Export Infrastructure — Concentrated regional sawmill, oriented strand board, and engineered wood facilities in dense timber basins create local scale efficiencies that make building competing greenfield capacity uneconomic, while established deepwater export infrastructure supports $271 million in high-realization log sales to Japan alongside Canadian cross-border integration generating $543 million.Moderate
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Lumber and structural panel price volatility driven by housing market cycles and substitute building products
high
12 to 24 months
Supply-side discipline through temporary mill curtailments and flexible harvest scheduling, deferring biological timber cut until realizations improve.
The highlighted cell is Fair value when every assumption sits at its base level ($11.44). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $387.5M after modeled reinvestment of $317.0M, with terminal value at 80.2% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
In the baseline scenario, Weyerhaeuser executes a gradual, multi-year recovery as residential construction stabilizes and industry mill curtailments tighten commodity wood supply. Operating margins normalize from 10.59% in FY2025 to 10.8% in FY2026 and 14.5% by FY2029-FY2030, supported by 53 internal cost reduction initiatives. Reinvestment rates decline from 45% in FY2026 post-Monticello toward 25% by FY2030. This baseline expected path yields our intrinsic Fair value of $11.44.5,6
Wood Products operating margins expand toward peak levels of 16-18%.
§7 Cây quyết định lợi nhuậnEN
Vượt
Maintain Sell; Maintain zero allocation and use cyclical strength to complete position exits, monitoring whether higher wood realizations persist before re-evaluating normalized earnings power.
Kích hoạt: Consolidated revenue and operating margin materially exceeding consensus expectations, driven by higher lumber realizations and faster manufacturing cost reductions
An operational beat reflects temporary lumber price spikes and tight channel inventory rather than permanent structural margin expansion, leaving shares overvalued relative to Fair value.
Đúng kỳ vọng
Maintain Sell; Maintain zero allocation and avoid new capital commitments, reviewing segment margins and debt service progress at the next earnings release.
Kích hoạt: Revenue and diluted earnings per share aligning with consensus expectations, reflecting gradual housing recovery alongside steady mill operating rates
Results tracking in line with consensus confirm the multi-year recovery path embedded in our baseline valuation, affirming that market pricing remains well above Fair value.
Hụt
Maintain Sell; Execute complete capital exit, avoiding exposure to commodity margin compression and high fixed debt service.
Kích hoạt: Wood Products operating margin compressing or consolidated revenue falling below consensus due to persistent housing weakness or resin input cost inflation
An earnings miss confirms that mortgage rate headwinds and cost pressures are impeding the cyclical recovery, widening the gap between actual results and market expectations.
Chất lượng lợi nhuận
Reported earnings quality reflects cyclical volatility inherent in commodity forest products. While biological timber harvest provides depreciation-shielded cash flow under the real estate investment trust structure, consolidated net income remains heavily impacted by non-cash depletion, cyclical inventory swings, and taxable manufacturing subsidiary provisions. Operating cash flow conversion from net income fluctuates significantly across market cycles, with high fixed interest overhead absorbing a substantial portion of operating cash during trough periods. Free cash flow conversion is further constrained during active modernization investment phases before normalizing as sustaining capital expenditures stabilize.
Xu hướng dự báo
Consensus earnings revisions have trended downward across recent quarters, reflecting persistent mortgage rate headwinds, softer residential construction activity, and elevated manufacturing input costs. Analysts have steadily lowered near-term expectations as homebuilders maintain subdued sentiment and buyers resist building channel inventory.
Operating cash flow contracted to $562 million in FY2025 compared to free cash flow of $341 million in FY2024, illustrating severe cyclical compression. Total debt of $5,448,999,936 with a pre-tax cost of debt of 6.78% generates approximately $370 million in annual interest obligations, absorbing over 65% of FY2025 operating cash flow. While capex moderated to $474 million in FY2025, the guided $300 million investment in the Monticello modernization for FY2026 keeps capital commitments elevated, constraining near-term free cash flow generation.2,4,5,6,8
Phân bổ vốn
Management balances capital allocation across sustaining silviculture, strategic plant modernization ($300 million Monticello project in FY2026), debt service on $5.45B in outstanding obligations, and share repurchases under a recently renewed $1 billion authorization. While management views buybacks as a flexible lever, near-term capital intensity and high fixed debt overhead prioritize debt maintenance and project completion over aggressive equity retirement.
Weyerhaeuser's return on invested capital tracks the wood products commodity cycle, falling to cyclical trough levels in FY2025 (net income $324M on $6,905M revenue). In our house forecast schedule, operating income expands from $731M in FY2025 to $778M in FY2026, $1,024M in FY2027, and $1,253M by FY2030, driving an improving ROIC trajectory as capital intensity moderates.
At the cyclical trough, returns on capital dipped below the computed WACC of 8.03%. As operating margins normalize toward 14.5% by FY2029-FY2030 and reinvestment rates moderate from 45% to 25%, normalized recovers above WACC, supporting narrow durability.
Doanh thu mới nhất6,9 T US$CAGR doanh thu +0,9%
Biên hoạt động10,6%10 kỳ tài chính
Dòng tiền tự do mới nhất88 Tr US$FY2025
Nợ ròng5,1 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.30 thg 6, 2026
StockMarketAgent.AI
Doanh thu1,9 T US$Giá vốn doanh thu−1,6 T US$Lợi nhuận gộp311 Tr US$Chi phí hoạt động−88 Tr US$Lợi nhuận hoạt động223 Tr US$Các khoản ngoài hoạt động và thuế−61 Tr US$Lợi nhuận ròng162 Tr US$
Dữ liệu lịch sử tài chính
Doanh thu
1.867.000.000 US$
Giá vốn doanh thu
1.556.000.000 US$
Lợi nhuận gộp
311.000.000 US$
Chi phí hoạt động
88.000.000 US$
Lợi nhuận hoạt động
223.000.000 US$
Các khoản ngoài hoạt động và thuế
-61.000.000 US$
Lợi nhuận ròng
162.000.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản16,6 T US$Tiền mặt464 Tr US$Tài sản ngắn hạn1,7 T US$Tổng nợ phải trả7,2 T US$Nợ ngắn hạn1,3 T US$Vốn chủ sở hữu9,4 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
16.613.000.000 US$
Tiền mặt
464.000.000 US$
Tài sản ngắn hạn
1.652.000.000 US$
Tổng nợ phải trả
7.187.000.000 US$
Nợ ngắn hạn
1.278.000.000 US$
Vốn chủ sở hữu
9.426.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng324 Tr US$Khấu hao và phân bổ+509 Tr US$Thù lao bằng cổ phiếu+43 Tr US$Điều chỉnh hoạt động khác−314 Tr US$Dòng tiền hoạt động562 Tr US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ684 Tr US$Dòng tiền hoạt động+562 Tr US$Dòng tiền đầu tư−475 Tr US$Dòng tiền tài chính−290 Tr US$Tiền cuối kỳ481 Tr US$
562 Tr US$ − 474 Tr US$Dòng tiền tự do 88 Tr US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
324.000.000 US$
Dòng tiền vào từ hoạt động
876.000.000 US$
Khấu hao và phân bổ
509.000.000 US$
Thù lao bằng cổ phiếu
43.000.000 US$
Dòng tiền hoạt động
562.000.000 US$
Dòng tiền ra từ hoạt động
314.000.000 US$
Tiền sẵn có
1.246.000.000 US$
Tiền đầu kỳ
684.000.000 US$
Dòng tiền ra từ đầu tư
475.000.000 US$
Capex
474.000.000 US$
Hoạt động đầu tư khác
1.000.000 US$
Dòng tiền ra từ tài chính
290.000.000 US$
Phát hành nợ ròng
487.000.000 US$
Mua lại cổ phiếu
160.000.000 US$
Cổ tức đã trả
606.000.000 US$
Hoạt động tài chính khác
11.000.000 US$
Tiền cuối kỳ
481.000.000 US$
Dòng tiền đầu tư
-475.000.000 US$
Dòng tiền tài chính
-290.000.000 US$
Doanh thu theo nhóm kinh doanhTỷ trọng trong tổng doanh thu của 2026-06-30.
1,9 TTổng doanh thu
Doanh thu theo nhóm kinh doanhTỷ trọng
Cost of1,6 T83,3%
Khác311 Tr16,7%
Dữ liệu cơ cấu doanh thu: Doanh thu theo nhóm kinh doanh
Doanh thu theo nhóm kinh doanh
Doanh thu
Tỷ trọng
so với cùng kỳ
Cost of
1,6 T
83,3%
—
Other
311 Tr
16,7%
—
Doanh thu theo khu vựcTỷ trọng trong tổng doanh thu của 2025-12-31.
6,9 T US$Tổng doanh thu
Doanh thu theo khu vựcTỷ trọng
United States6 T US$86,9%−2,5% so với cùng kỳ
Canada543 Tr US$7,9%−1,5% so với cùng kỳ
Japan271 Tr US$3,9%+5% so với cùng kỳ
Khác61 Tr US$0,9%+24,5% so với cùng kỳ
South Korea21 Tr US$0,3%−12,5% so với cùng kỳ
China11 Tr US$0,2%−88% so với cùng kỳ
Nguồn: SEC EDGAR · Nộp ngày 2026-02-13 · SEC EDGAR
Dữ liệu cơ cấu doanh thu: Doanh thu theo khu vực
Doanh thu theo khu vực
Doanh thu
Tỷ trọng
so với cùng kỳ
United States
6 T US$
86,9%
-2,5%
Canada
543 Tr US$
7,9%
-1,5%
Japan
271 Tr US$
3,9%
5%
Other
61 Tr US$
0,9%
24,5%
South Korea
21 Tr US$
0,3%
-12,5%
China
11 Tr US$
0,2%
-88%
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-12.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
6,4 T US$
1,5 T US$
1 T US$
735 Tr US$
284 Tr US$
451 Tr US$
565 Tr US$
60 Tr US$
2 T US$
932 Tr US$
—
2,6 T US$
-3,6 T US$
—
676 Tr US$
676 Tr US$
6,6 T US$
12,9%
—
6,5%
—
2017-12-31
7,2 T US$
1,6 T US$
582 Tr US$
1,2 T US$
843 Tr US$
358 Tr US$
521 Tr US$
40 Tr US$
0 US$
941 Tr US$
—
367 Tr US$
-1,4 T US$
676 Tr US$
824 Tr US$
824 Tr US$
6 T US$
15,7%
—
5,8%
—
2018-12-31
7,5 T US$
1,7 T US$
748 Tr US$
1,1 T US$
744 Tr US$
368 Tr US$
486 Tr US$
42 Tr US$
366 Tr US$
995 Tr US$
—
-440 Tr US$
-1,2 T US$
824 Tr US$
334 Tr US$
587 Tr US$
5,9 T US$
18,6%
—
6,0%
—
2019-12-31
6,6 T US$
675 Tr US$
-76 Tr US$
966 Tr US$
582 Tr US$
384 Tr US$
510 Tr US$
30 Tr US$
60 Tr US$
1 T US$
—
187 Tr US$
-1,3 T US$
334 Tr US$
139 Tr US$
501 Tr US$
6,1 T US$
9,9%
—
6,7%
—
2020-12-31
7,5 T US$
1,9 T US$
797 Tr US$
1,5 T US$
823 Tr US$
706 Tr US$
472 Tr US$
30 Tr US$
0 US$
381 Tr US$
—
185 Tr US$
-1,4 T US$
139 Tr US$
495 Tr US$
495 Tr US$
5,5 T US$
22,7%
—
5,6%
—
2021-12-31
10,2 T US$
4,1 T US$
2,6 T US$
3,2 T US$
2,6 T US$
590 Tr US$
477 Tr US$
30 Tr US$
100 Tr US$
884 Tr US$
—
-325 Tr US$
-1,3 T US$
495 Tr US$
2 T US$
1,9 T US$
5,1 T US$
35,7%
—
6,1%
—
2022-12-31
10,2 T US$
3,1 T US$
1,9 T US$
2,8 T US$
2,1 T US$
763 Tr US$
480 Tr US$
33 Tr US$
543 Tr US$
1,6 T US$
-322 Tr US$
-759 Tr US$
-2,5 T US$
2 T US$
1,6 T US$
1,6 T US$
5,1 T US$
30,2%
—
7,8%
—
2023-12-31
7,7 T US$
1,7 T US$
839 Tr US$
1,4 T US$
753 Tr US$
680 Tr US$
500 Tr US$
36 Tr US$
131 Tr US$
1,2 T US$
14 Tr US$
-508 Tr US$
-1,3 T US$
1,6 T US$
1,2 T US$
1,2 T US$
5,1 T US$
15,5%
—
8,2%
—
2024-12-31
7,1 T US$
1,2 T US$
396 Tr US$
1 T US$
341 Tr US$
667 Tr US$
502 Tr US$
43 Tr US$
154 Tr US$
684 Tr US$
0 US$
-636 Tr US$
-852 Tr US$
1,2 T US$
684 Tr US$
684 Tr US$
5,1 T US$
9,6%
—
8,6%
—
2025-12-31
6,9 T US$
1 T US$
324 Tr US$
562 Tr US$
88 Tr US$
474 Tr US$
509 Tr US$
43 Tr US$
160 Tr US$
606 Tr US$
487 Tr US$
-475 Tr US$
-290 Tr US$
684 Tr US$
481 Tr US$
464 Tr US$
5,6 T US$
10,6%
—
6,8%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
Weyerhaeuser CompanyWY
Giá / giá trị hợp lý
Giá trị hợp lý11,44 US$Report-date price18,94 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư51 / 100
Crown Castle Inc.CCI
Giá / giá trị hợp lý
Giá trị hợp lý51 US$Report-date price68,28 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư48 / 100
SBA Communications CorporationSBAC
Giá / giá trị hợp lý
Giá trị hợp lý148,18 US$Report-date price183,47 US$
Weyerhaeuser Company (WY) trades at 29.1x forward earnings against a peer median of 35.1x. Its EV/EBITDA of 27.2x compares with a peer median of 21.1x. The comparison uses 4 peers: Crown Castle Inc., SBA Communications Corporation, Iron Mountain Incorporated and Digital Realty Trust Inc., as of 2026-10-12.
§10 Ngành và chu kỳEN
Pha chu kỳ
Trough
Industry benchmarks indicate capex-to-revenue of 12.7% and capex-to-depreciation of 0.17. Weyerhaeuser's own capex moderated to $474 million in FY2025 from $667 million in FY2024 and $680 million in FY2023, with project spending of $300 million on Monticello scheduled for FY2026. Concurrently, widespread sawmill curtailments across North America and reduced European lumber imports have curtailed supply.4,5
Chu kỳ tăng giá
In an expansionary cycle, falling mortgage rates reinvigorate single-family housing starts, prompting aggressive channel restocking and spikes in lumber and oriented strand board prices. Under these conditions, Weyerhaeuser's Wood Products segment leverages high operating gearing to generate substantial operating cash flows, while its low-cost timberlands capture higher sawlog realizations.
Chu kỳ giảm giá
In a contractionary cycle, sustained mortgage rate elevation dampens homebuilder confidence and housing starts, suppressing wood products demand. Commodity prices languish near cash breakeven, forcing mill curtailments, while fixed interest overhead on $5.45B of debt and sustained modernization capex erode free cash flow.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Structural Underbuilding in US Single-Family Housing
positive
A decade of cumulative underbuilding relative to demographic household formation provides a secular foundation for residential construction and building materials demand as affordability constraints ease.
Alternative Land Monetization for Clean Energy and Data Centers
positive
Surging demand for power infrastructure and AI data centers enables Weyerhaeuser to monetize select acreage at significant valuation premiums over timber values through Strategic Land Solutions.
Định vị
Weyerhaeuser is positioned as North America's lowest-cost integrated wood producer, combining 10.5 million acres of fee timberlands with efficient manufacturing facilities. Internal fiber supply shields processing operations from third-party log cost spikes, while established export terminals enable volume redirection to Japan and Asia when domestic markets soften. However, its commodity-heavy sales mix (71.8% Wood Products) leaves it far more cyclically exposed than specialized infrastructure REITs.3,7
§11 Quản lý vị thếEN
Quy mô vị thế
0%
With our committee rating at Sell and shares trading at $18.94 as of October 12, 2026, representing a 65.6% premium to intrinsic Fair value ($11.44), zero portfolio capital should be allocated to Weyerhaeuser.4
Rủi ro
Given high operating leverage to commodity lumber and structural panels, exposure must be strictly managed around macroeconomic housing indicators, mortgage rate trends, and channel inventory movements. High fixed debt obligations of $5.45B require close scrutiny of quarterly operating cash flow to ensure capital expenditure commitments do not impair solvency.
Đợt vào lệnh
Mức
Hành động
Lý do
Above $15.13 ($18.94 as of October 12, 2026)
Avoid / No Position
Trading above the bull-case potential value ceiling ($15.13) offers highly negative risk-adjusted expected return.
$11.44 (Baseline Fair Value)
Monitor / Watchlist
Reaching Fair value eliminates the 65.6% price premium but provides no margin of safety against cyclical housing .
Đợt thoát lệnh
Mức
Hành động
$18.94 as of October 12, 2026
Full Exit / Liquidate remaining long exposure
$20.00 to $22.00
Aggressive Exit on any transitory liquidity bounce
With technical momentum weakening below moving averages and consensus earnings estimates facing negative revisions, unfavorable risk-reward makes long exposure unattractive.
Income and REIT Investor
Avoid
Unlike infrastructure REIT peers offering contractual cash flow stability, Weyerhaeuser's dividend is underpinned by highly volatile commodity manufacturing profits and constrained by $5.45B in debt obligations.4
Long-Term Value Investor
Avoid
Trading at a 65.6% premium to intrinsic Fair value of $11.44, the current valuation provides zero margin of safety, leaving investors exposed to substantial capital loss if housing market recovery falters.
§14 Khuyến nghị cuối cùngEN
Hành động
Bán
Weyerhaeuser is rated Sell. At $18.94 per share, the stock trades at an unjustified 65.6% premium to our intrinsic Fair value of $11.44. While the company owns premier fee timberland assets, its earnings are dominated by commodity Wood Products manufacturing (71.8% of net sales). Current pricing reflects an aggressive cyclical recovery that understates persistent mortgage rate headwinds, $5.45 billion in debt, and elevated project capital spending ($300 million Monticello project in FY2026).4,5,7
The implied return of -39.6% represents a heavily negative risk-reward profile. Even under an optimistic Bull scenario where fair value reaches $15.13, current market pricing remains 25.2% above that potential value ceiling. Investors should liquidate holdings and avoid initiating positions until market prices contract into an adequate margin-of-safety band.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Analyst consensusData as of 2026-10-12 · Published 2026-10-12 · Provider-adjusted · cited for 3 figuresCited in Kịch bản tiêu cực, Kịch bản
Financial statementsData as of 2024-12-31 · Published 2026-10-11 · cited for 1 figuresCited in Lịch sử tài chính
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
FY2027 diluted EPS tracks toward the lower consensus dispersion boundary of $0.30.1
Capital intensity remains elevated due to sustained manufacturing maintenance, deferring share repurchases.4,5
In the downside scenario, prolonged high mortgage rates suppress single-family residential construction, dampening builder sentiment and preventing lumber channel restocking. Wood Products operating margins remain constrained near trough levels of 10-11%, while rising resin costs, transportation bottlenecks, and elevated mill maintenance absorb cash generation. Fixed debt service on $5.45B of debt obligations severely limits discretionary capital allocation and dividend growth.
Terminal multiple derating as the market prices Weyerhaeuser as a volatile commodity manufacturer rather than a specialized asset REIT.
Unlike specialized tower REIT peers trading at 22x-28x forward P/E due to long-term contracted digital leases, WY operates in volatile commodity timber with net income of $324M and total debt of $5.45B. Persistent exposure to unhedged lumber price swings justifies a terminal multiple de-rating from 18.5x toward 14.8x, eroding intrinsic value by -18.6%.3,4,6
FV impact
-5.6%
Terminal multiple 20% lower
Trigger
Within 36 months
Higher-for-longer interest rate regime expands equity risk premium and raises the cost of capital.
Weyerhaeuser carries $5,448,999,936 in debt with pre-tax cost of debt of 6.78%. A 100 bps shock above moderate Ke of 8.79% to 9.79% raises WACC above 8.03%, reducing discounted cash flow values by -15.4%.2,4
Inability to expand operating margins toward the 14.5% steady-state target confirms that input cost inflation in chemical resins and maintenance costs outweigh sawmill curtailment benefits.
Hiện tại:10.59% in FY2025
Cảnh báo nếuConsolidated operating margin sustaining below 11.5% across the explicit forecast horizon
04
Timberlands segment operating cash generation
Structural impairment in biological fee harvest realizations or persistent Asian export weakness erodes the defensive cash flow floor underpinning the REIT structure.
Hiện tại:$2,086 million in FY2025 revenue with $271 million in Japan exports
Cảnh báo nếuTimberlands annual operating EBITDA falling below $400 million
Fixed debt overhead absorbing over two-thirds of trough cash flow threatens discretionary capital deployment and liquidity reserves during extended housing downturns.
Hiện tại:$5,448,999,936 total debt generating ~$370M in pre-tax interest overhead against FY2025 operating cash flow of $562 million
Cảnh báo nếuOperating cash flow to pre-tax interest obligations falling below 1.5x on a trailing twelve-month basis
Manufacturing input inflation in chemical resins, plant maintenance, and transportation logistics
medium
6 to 18 months
Active internal cost control across 53 separate manufacturing efficiency initiatives and price pass-through mechanisms on engineered products.5
Catastrophic wildfire, drought, and pest infestation across standing biological inventory
medium
Ongoing
Geographic diversification across independent forest basins in the South, Pacific Northwest, and Canada, paired with proactive silviculture and fire break maintenance.5
Discounted forecast-period cash flows (3,71 US$) plus discounted terminal value (15,04 US$) minus signed per current share (7,09 US$) equals the 11,66 US$ lens value shown above. Negative net debt is , so subtracting it raises value.
In the upside scenario, rapid single-family housing stabilization accelerates lumber and OSB pricing, driving Wood Products operating margins toward peak cycle levels while non-cyclical Strategic Land Solutions and data center site sales deliver high-margin cash flow. Completion of the $300M Monticello investment normalizes capex toward sustaining maintenance levels, releasing free cash flow to fund share repurchases under the authorized program. Under these conditions, intrinsic value reaches the potential value ceiling of $15.13.4,5
Monticello Modernization Capital Execution
Hiện tạiUnder active buildout during FY2026 with capital intensity expected to moderate upon operational commissioning.
Vì sao quan trọng
Capital expenditures dedicated to Monticello represent a substantial investment phase commitment; timely completion is essential to lower unit manufacturing costs and normalize free cash flow conversion.5
03
Chỉ số:
Strategic Land Solutions Monetization
Hiện tạiManagement expanded full-year guidance for the segment while noting customary intra-year quarterly closing timing variations.
Vì sao quan trọng
Higher-value land transactions, including data center and clean energy site sales, provide non-cyclical cash flow at significant premiums over traditional timberland values.5
Hiện tạiConstrained by rising chemical resin costs, elevated mill maintenance expenses, and transportation bottlenecks.
Vì sao quan trọng
Manufacturing margins reflect unit cost discipline and input inflation absorption, governing whether consolidated earnings power recovers in line with house forecast schedules.6
Annual interest overhead of ~$370M restricts discretionary free cash flow during trough years and leaves little flexibility for dividend expansion.
Monticello modernization temporarily elevates capital intensity before normalized cash conversion.
Guided FY2026 project capex of $300M elevates reinvestment rates to 45% before tapering toward 25% by FY2030.
Free cash flow expansion is delayed until FY2027-FY2028 when major capital spending concludes and unit cost reductions take effect.
Strategic Land Solutions provides high-margin non-cyclical cash support.
SLS guided for $450M in FY2026 EBITDA with low operating cost basis of 15% to 20%.
High-value land monetization cushions cash generation during cyclical manufacturing troughs.
Geographic export channels provide structural realization buffers during North American downturns.
Japan log shipments generated $271M and Canadian operations provided $543M in FY2025.
International trade corridors allow volume redirection away from soft domestic framing lumber markets to capture higher sawlog realizations abroad.
Iron Mountain IncorporatedIRM
Giá / giá trị hợp lý
Giá trị hợp lý47,63 US$Report-date price113,39 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư54 / 100
Digital Realty Trust, Inc.DLR
Giá / giá trị hợp lý
Giá trị hợp lý134,6 US$Report-date price178,61 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư49 / 100
Biên
WY
Weyerhaeuser Company
$13.7B
29.1x
2.0x
27.2x
5.0%
—
CCI
Crown Castle Inc.
$34.5B
27.9x
8.3x
20.9x
—
46.8%
SBAC
SBA Communications Corporation
$19.5B
22.5x
6.8x
18.7x
—
52.2%
IRM
Iron Mountain Incorporated
$34.3B
42.2x
4.5x
21.3x
—
19.1%
DLR
Digital Realty Trust Inc.
$68.0B
65.2x
10.1x
27.2x
2.9%
25.9%
Elevated Cost of Capital and Higher-for-Longer Interest Rates
negative
Sustained high borrowing costs elevate mortgage rates, depressing buyer affordability, while increasing corporate debt service costs on $5.45B in debt.
