Weyerhaeuser Company (WY)

Basic

  • Market Cap

    $23.14B

  • EV

    $27.67B

  • Shares Out

    730M

  • Revenue

    $7,723M

  • Employees

    9,264

Margins

  • Gross

    22.39%

  • EBITDA

    20.74%

  • Operating

    14.35%

  • Pre-Tax

    8.9%

  • Net

    8.17%

  • FCF

    19.05%

Returns (5Yr Avg)

  • ROA

    6.91%

  • ROE

    12.22%

  • ROCE

    11.85%

  • ROIC

    9.94%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $36.67

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $10.54

  • Earnings (Dil)

    $0.86

  • FCF

    $2.01

  • Book Value

    $14.01

Growth (CAGR)

  • Rev 3Yr

    3.25%

  • Rev 5Yr

    0.16%

  • Rev 10Yr

    0.31%

  • Dil EPS 3Yr

    9.39%

  • Dil EPS 5Yr

    -10.14%

  • Dil EPS 10Yr

    -2.24%

  • Rev Fwd 2Yr

    -11.85%

  • EBITDA Fwd 2Yr

    -29.04%

  • EPS Fwd 2Yr

    -37.95%

  • EPS LT Growth Est

    5%

Dividends

  • Yield

    —

  • Payout

    87.12%

  • DPS

    $0.75

  • DPS Growth 3Yr

    3.32%

  • DPS Growth 5Yr

    -10.42%

  • DPS Growth 10Yr

    -0.13%

  • DPS Growth Fwd 2Yr

    -37.6%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Other Revenues, Total

7,476.0

6,554.0

7,532.0

10,201.0

10,184.0

7,723.0

Total Revenues

7,476.0

6,554.0

7,532.0

10,201.0

10,184.0

7,723.0

Total Revenues % Chg.

3.9%

-12.3%

14.9%

35.4%

-0.2%

-26.9%

Cost of Goods Sold, Total

5,592.0

5,412.0

5,447.0

6,103.0

6,564.0

5,994.0

Gross Profit

1,884.0

1,142.0

2,085.0

4,098.0

3,620.0

1,729.0

Selling General & Admin Expenses, Total

678.0

948.0

467.0

510.0

540.0

553.0

Other Operating Expenses

60.0

34.0

41.0

47.0

49.0

68.0

Other Operating Expenses, Total

738.0

982.0

508.0

557.0

589.0

621.0

Operating Income

1,146.0

160.0

1,577.0

3,541.0

3,031.0

1,108.0

Interest Expense, Total

-375.0

-378.0

-351.0

-313.0

-270.0

-274.0

Interest And Investment Income

60.0

30.0

5.0

5.0

25.0

70.0

Net Interest Expenses

-315.0

-348.0

-346.0

-308.0

-245.0

-204.0

Currency Exchange Gains (Loss)

3.0

-2.0

-7.0

5.0

10.0

-1.0

EBT, Excl. Unusual Items

834.0

-190.0

1,224.0

3,238.0

2,796.0

903.0

Restructuring Charges

—

—

—

—

—

—

Merger & Related Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

5.0

52.0

186.0

35.0

4.0

4.0

Asset Writedown

-2.0

-80.0

—

—

—

—

Insurance Settlements

30.0

68.0

8.0

50.0

—

—

Legal Settlements

-35.0

-63.0

-11.0

-7.0

-14.0

-15.0

Other Unusual Items

-25.0

—

-425.0

—

-481.0

-205.0

EBT, Incl. Unusual Items

807.0

-213.0

982.0

3,316.0

2,305.0

687.0

Income Tax Expense

59.0

-137.0

185.0

709.0

425.0

56.0

Earnings From Continuing Operations

748.0

-76.0

797.0

2,607.0

1,880.0

631.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Net Income

748.0

-76.0

797.0

2,607.0

1,880.0

631.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

748.0

-76.0

797.0

2,607.0

1,880.0

631.0

Net Income to Common Excl. Extra Items

748.0

-76.0

797.0

2,607.0

1,880.0

631.0

Total Shares Outstanding

746.4

745.3

747.4

747.3

732.8

730.1

Weighted Avg. Shares Outstanding

754.6

745.9

746.9

749.5

741.9

733.0

Weighted Avg. Shares Outstanding Dil

756.8

745.9

747.9

751.0

743.0

733.5

EPS

1.0

-0.1

1.1

3.5

2.5

0.9

EPS Diluted

1.0

-0.1

1.1

3.5

2.5

0.9

EBITDA

1,632.0

670.0

2,049.0

4,018.0

3,511.0

1,602.0