Western Forest Products (FRA:NWF0) Beneish M-Score: -3.32 (As of Jun. 26, 2026)


FRA:NWF0 Western Forest Products Inc FRA:NWF0
59 GF Score
Price €11.40
GF Value €7.85
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Western Forest Products Beneish M-Score?

Western Forest Products FRA:NWF0 +4.55% 59 Beneish M-Score is -3.32 as of Jun. 26, 2026. GuruFocus rates FRA:NWF0 with a GF Score™ of 59/100 and a GF Value™ of €7.85 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 273 Forest Products companies, Western Forest Products ranks better than 89.74% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Western Forest Products's Beneish M-Score or its related term are showing as below:

FRA:NWF0' s Beneish M-Score Range Over the Past 10 Years
Min: -14.05   Med: -2.68   Max: 33.14
Current: -3.32

During the past 13 years, the highest Beneish M-Score of Western Forest Products was 33.14. The lowest was -14.05. And the median was -2.68.


Western Forest Products Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Western Forest Products's Beneish M-Score 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.

Western Forest Products Beneish M-Score Chart

Western Forest Products Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.14 -1.24 -1.43 -3.04 -3.10

Western Forest Products Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial 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 -3.18 -3.20 -2.78 -3.10 -3.32

FRA:NWF0 vs SSD, UFPI, BCC: Beneish M-Score Comparison

For the Lumber & Wood Production subindustry, Western Forest Products's Beneish M-Score, along with its competitors' market caps and Beneish M-Score 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.


Western Forest Products Beneish M-Score vs Forest Products Industry

For the Forest Products industry and Basic Materials sector, Western Forest Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Western Forest Products's Beneish M-Score falls into.


FRA:NWF0
59GF Score
Western Forest Products Inc FRA:NWF0
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Western Forest Products Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Western Forest Products for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.1456+0.528 * 1.5236+0.404 * 0.6752+0.892 * 0.8009+0.115 * 1.0481
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0245+4.679 * -0.175773-0.327 * 1.3223
=-3.30

* 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.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €46.5 Mil.
Revenue was 127.039 + 124.989 + 143.499 + 183.384 = €578.9 Mil.
Gross Profit was -1.513 + 59.121 + -32.888 + 9.832 = €34.6 Mil.
Total Current Assets was €189.9 Mil.
Total Assets was €457.2 Mil.
Property, Plant and Equipment(Net PPE) was €196.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €30.9 Mil.
Selling, General, & Admin. Expense(SGA) was €60.0 Mil.
Total Current Liabilities was €72.1 Mil.
Long-Term Debt & Capital Lease Obligation was €39.3 Mil.
Net Income was -12.168 + -10.153 + -37.137 + -10.847 = €-70.3 Mil.
Non Operating Income was 0.126 + -3.405 + 4.25 + -6.026 = €-5.1 Mil.
Cash Flow from Operations was 1.072 + -6.562 + 17.244 + 3.362 = €15.1 Mil.
Total Receivables was €50.6 Mil.
Revenue was 169.137 + 183.13 + 160.765 + 209.796 = €722.8 Mil.
Gross Profit was 11.856 + 34.454 + 1.796 + 17.624 = €65.7 Mil.
Total Current Assets was €209.9 Mil.
Total Assets was €554.6 Mil.
Property, Plant and Equipment(Net PPE) was €216.6 Mil.
Depreciation, Depletion and Amortization(DDA) was €36.0 Mil.
Selling, General, & Admin. Expense(SGA) was €73.2 Mil.
Total Current Liabilities was €77.5 Mil.
Long-Term Debt & Capital Lease Obligation was €24.7 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(46.465 / 578.911) / (50.644 / 722.828)
=0.080263 / 0.070064
=1.1456

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(65.73 / 722.828) / (34.552 / 578.911)
=0.090934 / 0.059684
=1.5236

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (189.897 + 196.012) / 457.214) / (1 - (209.858 + 216.624) / 554.575)
=0.155955 / 0.230975
=0.6752

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=578.911 / 722.828
=0.8009

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(36.034 / (36.034 + 216.624)) / (30.873 / (30.873 + 196.012))
=0.14262 / 0.136073
=1.0481

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(60.039 / 578.911) / (73.173 / 722.828)
=0.10371 / 0.101232
=1.0245

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((39.278 + 72.125) / 457.214) / ((24.678 + 77.513) / 554.575)
=0.243656 / 0.184269
=1.3223

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-70.305 - -5.055 - 15.116) / 457.214
=-0.175773

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Western Forest Products has a M-score of -3.30 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.32 mean?
Western Forest Products (FRA:NWF0) has a Beneish M-Score of -3.32 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Western Forest Products and its competitors. According to the industry distribution chart, Western Forest Products ranks #28 out of 273 companies in the Forest Products industry, placing it in the top 10.3%.
Is Western Forest Products' Beneish M-Score too high?
Western Forest Products' current Beneish M-Score is -3.32. Based on the distribution chart, Western Forest Products ranks #28 out of 273 companies in the Forest Products industry, which is in the top quartile — a strong position relative to peers. Overall, Western Forest Products has a GF Score™ of 59/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Western Forest Products' Beneish M-Score compare to SSD and UFPI?
According to the Forest Products industry distribution chart, Western Forest Products ranks #28 out of 273 companies for Beneish M-Score. This places Western Forest Products in the top 10% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Forest Products company?
A good Beneish M-Score depends on the Forest Products industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Western Forest Products and its competitors. Western Forest Products's current Beneish M-Score is -3.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Western Forest Products stock overvalued right now?
Based on GuruFocus' analysis, Western Forest Products (FRA:NWF0) is currently considered Significantly Overvalued. The stock's GF Value™ is €7.85, compared to a current price of €11.40 — trading 45.2% above its estimated fair value. The current Beneish M-Score is -3.32. Western Forest Products' overall GF Score™ is 59/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Western Forest Products (FRA:NWF0), the current Beneish M-Score is -3.32 as of Jun. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Western Forest Products (FRA:NWF0) Overvalued in 2026?

Based on GuruFocus' analysis, Western Forest Products stock appears to be overvalued. The current stock price of €11.40 is trading 45.2% above its estimated GF Value™ of €7.85. GuruFocus considers Western Forest Products to be Significantly Overvalued.

Key valuation signals for FRA:NWF0:

  • Beneish M-Score: -3.32
  • GF Value™: €7.85 vs. price of €11.40 (45.2% above fair value)
  • GF Score™: 59/100 with 8 warning signs

No single metric tells the full story. See the FRA:NWF0 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Western Forest Products Business Description

Other Exchanges WFSTF:USAWEF:Canada
Address 1055 West Georgia Street, Suite 800, P.O. Box 11122, Royal Centre Building, Vancouver, BC, CAN, V6E 3P3
Western Forest Products Inc is a Canada-based softwood forest products company. The company's principal business activities include sale of lumber and logs, which includes timber harvesting, sawmilling logs into specialty lumber, value-added lumber and glue-laminated timber (glulam) remanufacturing, and lumber purchase and wholesaling activities. The Company manages its business as a single operating segment, with the majority of Western's property, plant and equipment, biological assets and timber license located in Canada. The company operates in United States, Canada, Japan, China, Europe and Other countries. It derives maximum revenue from Canada.
59GF Score

Get the complete analysis for FRA:NWF0

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€11.40
Price
€7.85
GF Value