Weyerhaeuser Company
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-71.1% vs price
Base Case (Median)
-50.7% vs price
Bull Case (75th pct.)
-41.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1.54 | -106.4% | High (40%) |
| PE Comparable | $9.81 | -59.2% | Medium (25%) |
| Graham Number | $13.93 | -42.1% | Low (10%) |
| EV/EBITDA | $14.45 | -40.0% | Medium (20%) |
Based on 4 out of 8 methods, WY appears overvalued at the current price of $24.08. The base case fair value of $11.87 implies 50.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.