What Is WY Fair Value?
Weyerhaeuser (WY) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Weyerhaeuser (WY) has a composite fair value estimate of $24.35 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $23.91, suggesting the stock is fair value by 1.8%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$24.35
vs. current price of $23.91(+1.8%)
How Is WY Fair Value Calculated?
Four independent models estimate what WY is worth. Each uses different inputs and assumptions. The composite blends them by weight.
WY Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$22.79
-4.7%Fair Value
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$60.06
+151.2%Undervalued
Inputs used
WY Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$9.36
-60.9%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$14.47
-39.5%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $23.91 is 4.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $303.8M | $280.8M |
| Year 2 | $379.7M | $324.5M |
| Year 3 | $474.6M | $374.9M |
| Year 4 | $593.3M | $433.2M |
| Year 5 | $741.6M | $500.6M |
| Year 6 | $927.0M | $578.5M |
| Year 7 | $1.16B | $668.5M |
| Year 8 | $1.45B | $772.4M |
| Year 9 | $1.81B | $892.6M |
| Year 10 | $2.26B | $1.03B |
| Terminal Value | $40.87B | $18.63B |
What Are WY's Key Financial Metrics?
Earnings & Growth
Current Price
$23.91
EPS (TTM)
$0.56
Forward P/E
35.8
Profit Margin
5.8%
Cash & Balance Sheet
Free Cash Flow
-45.9M
EBITDA
698M
Book Value
$13.09
Total Debt
5.4B
What Do Analysts Say About WY?
Low
$27.00
Average
$31.09
High
$38.00
Upside
+30.0%
WY Fair Value FAQ
What is the fair value of WY?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), WY's estimated fair value is $24.35. The stock is currently trading at $23.91, which makes it fair value by our analysis.
How is WY's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is WY overvalued or undervalued?
Based on our analysis, WY is fair value. The current price of $23.91 is 1.8% below our estimated fair value of $24.35.
What do Wall Street analysts say about WY?
11 analysts cover Weyerhaeuser with a consensus rating of "Buy." The average price target is $31.09, ranging from $27.00 to $38.00. This implies 30.0% upside from the current price.