$9.23
Above FV▼ -58.2% against the close used
Model range $0.81 – $11.53
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$0.81Fair value$9.23Bull$11.53
FairClose
52-week traded range
52W low $21.3552W high $27.10
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Weyerhaeuser closed at $22.06, 139.0% above the consensus fair value of $9.23 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 49.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$8.43
-61.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$11.53
-47.7%
√(22.5 × EPS × BVPS)
EPS=0.45, BVPS=13.13 · outside Graham range (P/E 49, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
$9.00
-59.2%
EPS × 20x (sector P/E)
EPS=0.45, Sector P/E=20x
Peter Lynch (PEG)
$7.99
-63.8%
EPS × Growth% (PEG = 1 is fair)
EPS=0.45, g=17.8%
EV/EBITDA
$10.13
-54.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.24B
Dividend Discount (DDM)
$10.72
-51.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.84, r=10%, g=2%
Book Value (P/B)
$0.81
-96.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.13, ROE=3.4%, g=3%, r=10%
Reverse DCF
$22.06
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.3% | Historical: -17.8%
Margin of Safety
$7.24
-67.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9.65, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.