Weyerhaeuser Co. (WY) intrinsic value & 10-year financials
Weyerhaeuser Co. (WY) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 0.9% a year to $6.9B, with an average return on invested capital of 8.8%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $19.61
- Market cap
- $14.2B
- Revenue (FY2025)
- $6.9B
- Revenue growth (10-yr CAGR)
- 0.9%
- ROIC (10-yr avg)
- 8.8%
- Free cash flow (FY2025)
- —
WY 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $6.9B | $324.0M | $0.45 | — | 10.6% | 5.1% |
| FY2024 | $7.1B | $396.0M | $0.54 | — | 9.6% | 4.5% |
| FY2023 | $7.7B | $839.0M | $1.15 | — | 15.5% | 7.4% |
| FY2022 | $10.2B | $1.9B | $2.53 | — | 30.2% | 17.7% |
| FY2021 | $10.2B | $2.6B | $3.47 | — | 35.7% | 20.5% |
| FY2020 | $7.5B | $797.0M | $1.07 | — | 22.7% | 9.9% |
| FY2019 | $6.6B | -$76.0M | -$0.10 | — | 9.9% | 2.2% |
| FY2018 | $7.5B | $748.0M | $0.99 | $744.0M | 18.6% | 9.0% |
| FY2017 | $7.2B | $582.0M | $0.77 | $843.0M | 15.7% | 6.3% |
| FY2016 | $6.4B | $1.0B | $1.39 | $284.0M | 13.7% | 5.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Weyerhaeuser has demonstrated mature, steady growth, with revenue compounding at 0.9% annually over the past decade.
Weyerhaeuser returns on capital have been average, hovering around 8.8% ROIC over the decade.
Weyerhaeuser has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Weyerhaeuser is modeled at -11.8% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-5.85 per share.