GURUFOCUS.COM » STOCK LIST » USA » NYSE » Weyerhaeuser Co (NYSE:WY) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Weyerhaeuser Co Intrinsic Value: Projected FCF

: $28.63 (As of Today)
View and export this data going back to 1963. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-15), Weyerhaeuser Co's Intrinsic Value: Projected FCF is $28.63. The stock price of Weyerhaeuser Co is $36.95. Therefore, Weyerhaeuser Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Weyerhaeuser Co's Intrinsic Value: Projected FCF or its related term are showing as below:

WY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.81   Med: 1.45   Max: 23.77
Current: 1.29

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Weyerhaeuser Co was 23.77. The lowest was 0.81. And the median was 1.45.

WY's Price-to-Projected-FCF is ranked worse than
76.07% of 539 companies
in the REITs industry
Industry Median: 0.80 vs WY: 1.29

Weyerhaeuser Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Weyerhaeuser Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Weyerhaeuser Co Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 16.29 17.57 16.49 17.10 23.46

Weyerhaeuser Co Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 22.06 22.64 23.46 25.37 28.63

Competitive Comparison

For the REIT - Specialty subindustry, Weyerhaeuser Co's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Weyerhaeuser Co Intrinsic Value: Projected FCF Distribution

For the REITs industry and Real Estate sector, Weyerhaeuser Co's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Weyerhaeuser Co's Intrinsic Value: Projected FCF falls into.



Weyerhaeuser Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Weyerhaeuser Co's Free Cash Flow(6 year avg) = $1,178.72.

Weyerhaeuser Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun22)*0.8)/Shares Outstanding (Diluted Average)
=(10.770154119158*1178.72+10816*0.8)/745.582
=28.63

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Weyerhaeuser Co  (NYSE:WY) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Weyerhaeuser Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=36.95/28.632391961359
=1.29

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Weyerhaeuser Co Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Weyerhaeuser Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Weyerhaeuser Co Business Description

Weyerhaeuser Co logo
Industry
Address
220 Occidental Avenue South, Seattle, WA, USA, 98104-7800
Weyerhaeuser ranks among the world's largest forest product companies. Following the 2016 sale of its pulp business to International Paper, Weyerhaeuser operates three business segments: timberlands, wood products, and real estate. Weyerhaeuser is structured as a real estate investment trust and is not required to pay federal income taxes on earnings generated by timber harvest activities. Earnings from its wood products segment are subject to federal income tax. Weyerhaeuser acquired fellow timber REIT Plum Creek in 2016.
Executives
Keatley Travis A officer: Senior Vice President 220 OCCIDENTAL AVE SOUTH SEATTLE WA 98104
Loewe Nancy S. officer: Senior Vice President and CFO 351 PHELPS DRIVE IRVING TX 75038
Merriwether Deidra C director 100 GRAINGER PARKWAY LAKE FOREST IL 60045
Selzer Lawrence A director C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Racicot Marc F director 1411 E. MISSION AVENUE SPOKANE WA 99202
Monaco Albert director #3000, 425 - 1ST STREET SW CALGARY A0 T2P 3L8
Stockfish Devin W director, officer: President and CEO C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
O'rear Keith officer: Senior Vice President C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Harlan Kristy T. officer: Senior Vice President C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Merle Denise M officer: Senior Vice President C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Blocker Adrian M officer: Senior Vice President C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Wold David M officer: VP & Chief Accounting Officer C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Kilberg James A officer: Senior Vice President C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Hagen Russell S officer: Senior Vice President and CFO C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104
Holley Rick R director C/O WEYERHAEUSER COMPANY 220 OCCIDENTAL AVENUE SOUTH SEATTLE WA 98104

Weyerhaeuser Co Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)