WY · Weyerhaeuser Company
$24.432026-05-17Sector: Real Estate; Industry: REIT - Specialty; Sub-Industry: Timber REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$28
+15.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($17 · $43) Analysts Range ($28 · $33) 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 |
|---|
| 2021.Q4 | $10.2B | — | 35.7% | 21.4% | $2.9B | $201MM | $3.1B | 7.5% | — | 20.4% | $14.0B | $3.61 | — |
| 2022.Q4 | $10.2B | -0.2% | 30.2% | 18.4% | $2.5B | −$395MM | $2.1B | 8.4% | — | 17.8% | $14.2B | $2.60 | — |
| 2023.Q4 | $7.7B | -24.6% | 15.5% | 10.5% | $1.1B | −$126MM | $936MM | 8.4% | — | 7.5% | $14.2B | $1.16 | — |
| 2024.Q4 | $7.1B | -7.2% | 9.6% | 7.3% | $635MM | −$196MM | $439MM | 9.2% | — | 4.5% | $14.1B | $0.55 | — |
| 2025.Q4 | $7.0B | -2.4% | 6.7% | 0.0% | $579MM | $307MM | $886MM | 10.4% | — | 4.0% | $14.5B | $0.45 | 37.9 |
| italics below = DCF projection · 10yr Rev CAGR: 6.1% |
| 2026.Q4 | $7.1B | +2.4% | 6.7% | 2.0% | $466MM | −$127MM | $339MM | 9.7% | $309MM | 3.2% | $14.7B | $0.65 | 37.6 |
| 2027.Q4 | $7.7B | +8.9% | 10.7% | 4.0% | $794MM | −$620MM | $173MM | 9.6% | $144MM | 5.3% | $15.3B | $1.10 | 22.2 |
| 2028.Q4 | $8.4B | +8.3% | 14.7% | 6.0% | $1.2B | −$857MM | $298MM | 9.5% | $227MM | 7.4% | $16.1B | $1.60 | 15.3 |
| 2029.Q4 | $9.0B | +7.7% | 18.6% | 8.0% | $1.5B | $0MM | $1.5B | 9.3% | $1.1B | 9.6% | $16.1B | $2.15 | 11.4 |
| 2030.Q4 | $9.7B | +7.1% | 26.6% | 10.0% | $2.3B | $0MM | $2.3B | 9.2% | $1.5B | 14.3% | $16.1B | $3.21 | 7.6 |
|
| Term. Yr+ | $13.0B | 4.1% | 26.6% | 20.0% | $2.8B | −$868MM | $1.9B | 8.6% | $17.6B | 13.1% | — | — | — |
Active scenario IV: $28 (+15.0% vs market)