Weyerhaeuser Company’s DCF Stock Analysis

Here’s my assumptions for $WY ( ▼ 1.79% ) :

Risk Free Rate (10 Years Interest Rate Swap): 4.1063%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2%

Historical Data

Revenue growth in the last 10 years (CAGR): 3.11%

Earnings growth in the last 10 years (CAGR): -2.42%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): (From -100,1 Million to positive 651)

Future Assumptions

End of Year FCF growth: 4%

Growth until end of 2026: 4%

Growth until end of 2034: 4%

Perpetual growth: 3.1%

Net Debt: 4.629B

Restricted Stock Units + Performance Stock Units Present Value Assumption: $0.077B

Stock Valuation based on these assumptions: $17.60

Last update 06/29/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Weyerhaeuser (WY) and I don’t plan to add a position in the coming days.