Frontierby eninvs

Language: EN · RU

← Region

Weyerhaeuser (WY) USD

At a glance: strengths & risks
✗Profit falling (-18%)✗High leverage (4.2x EBITDA)

Sector: Timber & wood

Geography: United States, Canada

COMM_WY

Price chart

24.89 USDDay 0.50%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
24.89 USD · 0.50%
Market cap
18.0 bn USD

Growth

Δ revenue y/y
-0.9%
Δ EBITDA y/y
2.3%

Multiples

P/E (LTM)
38.1x
3y avg: 47.2x
P/B (FY)
1.9x
P/E (ann.)
27.8x
EV/EBITDA (LTM)
17.3x
3y avg: 19.4x
EV/EBITDA (ann.)
18.4x

Cash return

Dividend yield
3.4%
FCF yield (LTM)
-1.9%

Value creation

to target market cap (spot commodity model)
Upside (potential)
-76.3%
↓ details

Liquidity

Daily turnover (listing)
20.4 mln USD

Shares: yahoo_fundamentals_timeseries/WY

Financial results

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-06-30Q2 2026 (3M)OK1867.0
y/y -0.9%
223.0
y/y 25.3%
87.0
y/y -30.4%
310.0
y/y 2.3%
162.0
y/y 86.2%
399.0-139.016513.0
y/y 0.2%
9456.0
y/y -0.7%
6.9%4776.0Link
2026-03-31Q1 2026 (3M)OK1727.0
y/y -2.0%
247.0
y/y 38.0%
124.0
y/y -0.8%
371.0
y/y 22.0%
156.0
y/y 88.0%
52.0-23.016401.0
y/y -0.7%
9439.0
y/y -2.1%
6.6%4753.0Link
2025-12-31Q4 2025 (3M)OK1541.0
y/y -9.8%
251.0
y/y 78.0%
129.0
y/y 2.4%
380.0
y/y 42.3%
74.0
y/y -8.6%
-114.0199.016613.0
y/y 0.5%
9426.0
y/y -3.0%
3.4%5255.0Link
2025-09-30Q3 2025 (3M)OK1717.0
y/y 2.1%
123.0
y/y 57.7%
130.0
y/y 4.0%
253.0
y/y 24.6%
80.0
y/y 185.7%
210.0-586.016668.0
y/y 0.0%
9438.0
y/y -4.9%
1.1%4547.0Link
2025-06-30Q2 2025 (3M)OK1884.0
y/y -2.8%
178.0
y/y -34.1%
125.0
y/y -0.8%
303.0
y/y -23.5%
87.0
y/y -49.7%
396.0-107.016478.0
y/y -1.9%
9524.0
y/y -5.2%
3.6%3676.0Link
2025-03-31Q1 2025 (3M)OK1763.0
y/y -1.8%
179.0
y/y -8.7%
125.0
y/y 0.0%
304.0
y/y -5.3%
83.0
y/y -27.2%
70.0-26.016520.0
y/y -1.4%
9645.0
y/y -4.1%
3.4%4457.0Link
2024-12-31Q4 2024 (3M)OK1708.0
y/y -3.7%
141.0
y/y -49.3%
126.0
y/y 0.0%
267.0
y/y -33.9%
81.0
y/y -63.0%
218.042.016536.0
y/y -2.6%
9721.0
y/y -5.0%
4.0%4550.0Link
2024-09-30Q3 2024 (3M)OK1681.0
y/y -16.9%
78.0
y/y -77.9%
125.0
y/y 2.5%
203.0
y/y -57.3%
28.0
y/y -88.3%
234.0-179.016668.0
y/y -5.0%
9927.0
y/y -2.9%
0.4%3987.0Link
2024-06-30Q2 2024 (3M)OK1939.0
y/y -2.9%
270.0
y/y -15.4%
126.0
y/y 0.0%
396.0
y/y -11.0%
173.0
y/y -24.8%
432.0-144.016800.0
y/y -3.8%
10045.0
y/y -0.9%
6.9%3865.0Link
2024-03-31Q1 2024 (3M)OK1796.0
y/y -4.5%
196.0
y/y -16.9%
125.0
y/y -0.8%
321.0
y/y -11.3%
114.0
y/y -24.5%
124.0-22.016756.0
y/y 1.1%
10054.0
y/y -0.2%
4.5%3990.0Link
2023-12-31Q4 2023 (3M)OK1774.0
y/y —
278.0
y/y —
126.0
y/y —
404.0
y/y —
219.0
y/y —
288.0-19.016983.0
y/y —
10236.0
y/y —
8.2%4027.0Link
2023-09-30Q3 2023 (3M)OK2022.0
y/y —
353.0
y/y —
122.0
y/y —
475.0
y/y —
239.0
y/y —
523.0-167.017550.0
y/y —
10228.0
y/y —
3.1%2977.0Link
2023-06-30Q2 2023 (3M)OK1997.0
y/y —
319.0
y/y —
126.0
y/y —
445.0
y/y —
230.0
y/y —
496.0-83.017470.0
y/y —
10141.0
y/y —
9.1%3057.0Link
2023-03-31Q1 2023 (3M)OK1881.0
y/y —
236.0
y/y —
126.0
y/y —
362.0
y/y —
151.0
y/y —
126.0-21.016580.0
y/y —
10076.0
y/y —
—3275.0Link

Net debt structure (leases included, IFRS 16) 2026-06-30

Long-term debt (incl. LT leases)5 303
− Cash & equivalents527
Net debt4 776

Net debt / LTM EBITDA: 3.6x

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05001 0001 5002 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Year-over-year change

-75%-50%-25%0%25%50%2024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Cash flow

FCF ($ mln)

-600-400-20002004002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Net debt / cash ($ mln)

02 0004 0006 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q12026 q2

Profit and cash

Profit is cash-backed
In a typical year of 2021–2025 operating cash flow came to 1.71x of reported net profit; after capex, 1.32x.
year20212022202320242025
cash flow / profit1.21x1.51x1.71x2.54x1.74x
accruals, % of assets-3.1%-5.5%-3.5%-3.7%-1.4%
Last twelve months (to 2025-Q3): 1.16x of profit came back as operating cash flow.
net debt / EBITDA 4.2x · EBIT covers interest 2.7x · capex 0.7x of depreciation · dividends 68% of free cash flow · share count -0.9% a year
Read from the reported annual statements: cash flow / profit is the median of the yearly operating cash flow over net profit for the years shown; accruals are (profit − operating cash flow) / assets, the classic gap between what was booked and what was collected. A gap can be growth in working capital, capitalised costs, revaluations or profit from associates — the panel points at it, the statements explain it. Not investment advice.

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Annual production
4 547 million board feet
2025

Production, million board feet

4 81520214 51320224 57220234 40420244 5472025

Production

YearProduction, million board feet
20254 547
+3.2%
20244 404
−3.7%
20234 572
+1.3%
20224 513
−6.3%
20214 815

SEC 10-K (CIK 106535) via DeepSeek; WY primary-product production & reserves.

Key-commodity price — Lumber

Current 577spot vs LTM -4%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: -76.3% ▼ -2.7 pp 1d

Main driver: Lumber -4% vs LTM; revenue ×0.96 vs costs ×1.05; EBITDA 1 314→770; at 12.0× EV/EBITDA → -76%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Lumber (rev)+96%577.00601.51603.25-4%+0%
US Diesel Index (EIA) (cost)-10%5.264.214.13+25%-2%
Henry Hub Gas (cost)-5%2.773.383.11-18%-8%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue6 852
LTM EBITDA1 314
LTM cash costs (revenue − EBITDA)5 538
2 · Revenue projection
Revenue multiplier — spot×0.961 (-4%)
= Spot revenue6 583
Revenue multiplier — 3y price×1.003 (+0%)
= 3-year-price revenue6 871
3 · Costs projection
Cost multiplier — spot×1.050 (+5%)
= Spot cash costs5 813
Cost multiplier — 3y price×1.028 (+3%)
= 3-year-price cash costs5 693
4 · EBITDA projection (revenue − costs)
= Spot EBITDA770
= 3-year-price EBITDA1 178
Conservative EBITDA = min(spot, avg)770
5 · Valuation → target market cap
Historical EV/projected-EBITDA (75th pct)12.0x
Target EV = EV/EBITDA × conservative EBITDA9 237
Net debt4 776
Target market cap = EV − net debt4 461
Current market cap18 828

Upside = target market cap ÷ current − 1 = -76.3%

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q32 0221 607+25.8%47563+656.0%
2023 Q41 7741 760+0.8%404223+80.8%
2024 Q11 7962 014-10.8%321511-37.2%
2024 Q21 9392 113-8.2%396609-35.0%
2024 Q31 6811 810-7.1%203316-35.7%
2024 Q41 7081 769-3.5%267269-0.7%
2025 Q11 7631 927-8.5%304373-18.5%
2025 Q21 8841 857+1.5%303332-8.6%
2025 Q31 7171 907-10.0%253380-33.5%
2025 Q41 5411 720-10.4%380183+107.5%
2026 Q11 7271 681+2.7%371227+63.8%
2026 Q21 8671 708+9.3%310239+29.9%

Revenue growth & acceleration

Growth accelerating ▲
Last-year revenue growth -3% vs -7% the year before — a +4.1 pp move. 3-year CAGR -12%.
revenue growth by year: 2023 -25% · 2024 -7% · 2025 -3%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 25.1x · target 75th pct (3y) 18.4x · LTM avg 20.8x

EV/EBITDA (LTM)EV/EBITDA (projected)target 75th pct (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-06-050.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2026-03-100.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2025-11-280.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2025-08-290.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2025-05-300.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2025-03-070.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2024-11-290.2 USDEx-dividend: 0.2 USD per sharePaidYahoo Finance (ex-div)
2024-08-300.2 USDEx-dividend: 0.2 USD per sharePaidYahoo Finance (ex-div)
2024-05-310.2 USDEx-dividend: 0.2 USD per sharePaidYahoo Finance (ex-div)
2024-03-070.2 USDEx-dividend: 0.2 USD per sharePaidYahoo Finance (ex-div)
2024-02-150.14 USDEx-dividend: 0.14 USD per sharePaidYahoo Finance (ex-div)
2023-11-300.19 USDEx-dividend: 0.19 USD per sharePaidYahoo Finance (ex-div)
2023-08-310.19 USDEx-dividend: 0.19 USD per sharePaidYahoo Finance (ex-div)
2023-06-010.19 USDEx-dividend: 0.19 USD per sharePaidYahoo Finance (ex-div)
2023-03-020.19 USDEx-dividend: 0.19 USD per sharePaidYahoo Finance (ex-div)
2023-02-140.9 USDEx-dividend: 0.9 USD per sharePaidYahoo Finance (ex-div)
2022-12-010.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2022-09-010.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2022-06-020.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2022-03-030.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2022-02-171.45 USDEx-dividend: 1.45 USD per sharePaidYahoo Finance (ex-div)
2021-12-020.17 USDEx-dividend: 0.17 USD per sharePaidYahoo Finance (ex-div)
2021-10-040.5 USDEx-dividend: 0.5 USD per sharePaidYahoo Finance (ex-div)
2021-09-020.17 USDEx-dividend: 0.17 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)

Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Weyerhaeuser (WY) — from primary filings.

Weyerhaeuser Company owns and manages timberlands in the United States and Canada, and manufactures wood products. It also operates businesses in product distribution, climate solutions, real estate, and energy and natural resources.

Frequently asked questions

What is Weyerhaeuser (WY)'s P/E ratio?
Weyerhaeuser (WY) trades at a P/E of 38.1x (price to trailing 12-month earnings).
What is Weyerhaeuser (WY)'s EV/EBITDA?
Weyerhaeuser (WY) trades at 17.3x EV/EBITDA.
What is Weyerhaeuser (WY)'s P/B ratio?
Weyerhaeuser (WY) trades at a P/B of 1.9x.
What is Weyerhaeuser (WY)'s dividend yield?
Weyerhaeuser (WY)'s trailing 12-month dividend yield is 3.4%.
What is Weyerhaeuser (WY)'s return on equity (ROE)?
Weyerhaeuser (WY)'s ROE is 6.9%.
What is Weyerhaeuser (WY)'s market capitalization?
Weyerhaeuser (WY)'s market cap is 18.0 bn USD.

See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map