WY · Weyerhaeuser Company
$25.312026-07-21Sector: Basic Materials; Industry: Paper, Lumber & Forest Products; Sub-Industry: Timber REITs
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$10
-61.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($5 · $19) Analysts Range ($28 · $29) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $7.7B | — | 15.5% | 10.7% | $1.1B | −$92MM | $967MM | 8.2% | — | 7.4% | $14.3B | $1.16 | — |
| 2024.Q4 | $7.7B | 0.0% | 15.5% | 7.3% | $1.1B | −$196MM | $904MM | 9.2% | — | 7.7% | $14.1B | $1.16 | — |
| 2025.Q1 | $7.1B | -7.2% | 9.6% | 6.9% | $638MM | −$242MM | $396MM | 8.9% | — | 4.5% | $14.3B | $0.55 | — |
| 2025.Q4 | $7.1B | 0.0% | 9.6% | 0.0% | $854MM | $307MM | $1.2B | 10.4% | — | 5.9% | $14.5B | $0.55 | — |
| 2026.Q1 | $6.9B | -2.9% | 7.7% | 0.0% | $637MM | −$678MM | −$41MM | 9.1% | — | 4.4% | $14.6B | $0.55 | 34.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.8% |
| 2027.Q1 | $7.2B | +4.3% | 7.7% | 2.0% | $545MM | −$127MM | $417MM | 9.0% | $383MM | 3.7% | $14.7B | $0.75 | 33.7 |
| 2028.Q1 | $7.8B | +7.6% | 9.6% | 4.0% | $712MM | −$321MM | $391MM | 8.9% | $329MM | 4.8% | $15.0B | $0.99 | 25.6 |
| 2029.Q1 | $8.2B | +5.4% | 11.4% | 6.0% | $876MM | −$382MM | $494MM | 8.9% | $382MM | 5.8% | $15.4B | $1.21 | 20.9 |
| 2030.Q1 | $8.6B | +4.7% | 13.2% | 8.0% | $1.0B | −$347MM | $696MM | 8.9% | $495MM | 6.7% | $15.8B | $1.45 | 17.5 |
| 2031.Q1 | $8.9B | +4.4% | 16.9% | 10.0% | $1.4B | −$377MM | $986MM | 8.8% | $644MM | 8.5% | $16.1B | $1.89 | 13.4 |
|
| Term. Yr+ | $11.5B | 4.1% | 16.9% | 20.0% | $1.6B | −$739MM | $812MM | 8.6% | $7.8B | 8.6% | — | — | — |
Active scenario IV: $10 (-61.7% vs market)