Weyerhaeuser

WY · NYSE · Real Estate · Financials, fiscal 2016 to 2025

WY · Last close · October 26, 2026

$19.58

Weyerhaeuser's revenue fell 3.1% to $6.9 billion in fiscal 2025. Its operating margin was 10.6%, up from 9.6% a year earlier. It paid out $766 million in dividends and buybacks. The diluted share count fell 0.7%.

WEYERHAEUSER COMPANY Latest fiscal year ended December 31, 2025 10-K filed February 13, 2026 · 0001193125-26-051422 Updated October 9, 2026

Revenue

$6.9B

3.1%

Operating margin

10.6%

1.0 pts

Net income

$324M

18.2%

Free cash flow

—

Return on capital

5.1%

0.6 pts

Market cap

$14.1B

Oct 26 close

P/E

29.7x

On $0.66 EPS, 4 qtrs

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on capital is after-tax operating income as a share of the money invested in the business: debt plus equity, minus cash. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

About these figures. Weyerhaeuser's filings from 2019 label its spending on property and equipment in their own way, so capital spending and free cash flow are left blank.

What Weyerhaeuser does

Weyerhaeuser grows and harvests trees, sells land, and makes lumber and other building materials. It says it is one of the world's largest private owners of timberland. It owns or controls more than 10 million acres of timberland in the United States and manages long-term licenses on more than 14 million acres in Canada.

It reports three segments. Timberlands grows and sells logs. Real Estate, Energy and Natural Resources sells land with a higher use than forestry, and earns income from minerals, wind and solar sites and carbon-related projects. Wood Products makes structural lumber, oriented strand board (panels used in building) and engineered wood products. From 2026 the land segment is renamed Strategic Land Solutions.

The company is a real estate investment trust (REIT), which lets it pass income from its timberlands to shareholders without paying corporate tax on it. Its wood products business is taxed as a normal company. The 10-K says the U.S. housing market strongly affects all three segments. It competes on product quality, service levels and price, and against substitutes for wood.

Its biggest risks, as it describes them

Demand for its products swings with the economy in cycles.
Weak demand for new homes and for home repair and remodeling, which it depends on heavily.
Higher interest rates that make mortgages harder to get and cut housing demand.
Competition from many companies and from substitutes for wood products.
Seasonal weather that slows building activity in winter and cuts demand for its logs and wood.

From Weyerhaeuser's annual report on Form 10-K, filed February 13, 2026, in our words; the 10-K has the full description and every risk factor. Updated with each new 10-K.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2016 to 2025, earnings per share fell 11.8% a year and net income 12.0% a year, with the share count about the same.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow is cash from operations minus capital expenditure. The SEC's structured data for Weyerhaeuser's filings doesn't give both for any year, so free cash flow is left out.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value Weyerhaeuser yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from Weyerhaeuser's 10-K (or, for net cash and shares, its latest 10-Q) and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

Value per share on three example scenarios, from Weyerhaeuser's cash from operations minus depreciation in fiscal 2025 (free cash flow before spending to grow, as its free cash flow was not available) of $53M, net cash of −$5.1B at December 31, 2025 and 724 million diluted shares, from its filings. The scenarios are fitted to Weyerhaeuser: the base scenario's growth in years 1 to 5 is its revenue growth over the last 3 years, -12.1% a year, kept between 0% and 20%; the cautious and optimistic ones are lower and higher, and growth in years 6 to 10 is halfway to the long-run rate. The base scenario's discount rate is 10%: 9% for a business of moderate risk (Timber REITs), plus 1 point for unsteady results (revenue fell in two of the last five years); the cautious and optimistic ones use a point more and a point less. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target. A negative value means Weyerhaeuser's net debt is larger than what that scenario's cash flows are worth today.

From the filings

Starting free cash flow, US$ millions Cash from operations minus depreciation in fiscal 2025: a rough guide to cash flow before spending to grow, for a company building heavily.

Net cash, US$ millions Cash and short-term investments minus debt and finance leases at December 31, 2025. Negative means net debt.

Diluted shares, millions

Weighted-average diluted shares in fiscal 2025.

Your assumptions

Start from

Fitted to Weyerhaeuser's own revenue growth, as above. Cautious: growth of -2% then 0% a year, 2% after year 10, a 11% discount rate. Base: growth of 0% then 1% a year, 2.5% after year 10, a 10% discount rate. Optimistic: growth of 2% then 2.5% a year, 3% after year 10, a 9% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $19.58
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

Value per share on three example scenarios, from Weyerhaeuser's earnings per share of $0.66 (over the last four quarters). Each grows earnings for a year at the cash flow scenarios' rates and applies a multiple to next year's earnings: 29.7×, the middle of Weyerhaeuser's own P/E today, its peers' median and its sector's median (Weyerhaeuser's own P/E today) for the base scenario, 20% less and more for the cautious and optimistic ones. The price is brought back a year at 11%, 10% and 9%. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

Earnings per share, US$

Diluted earnings per share over the four quarters to June 30, 2026, from the 10-Qs and 10-K.

P/E multiple

P/E today is the last close divided by the latest earnings per share, the four quarters' where available. Peers: Iron Mountain, Compass, Simon Property Group.

Earnings growth in the years ahead (% a year) Starts at Weyerhaeuser's revenue growth over the last 3 years, -12.1% a year, kept between 0% and 20%, as the base scenario does.

Earnings per share in the years ahead, US$

Year 1Year 2Year 3Year 4Year 5

Type your own estimate for any year; the years after it carry on at the growth rate.

Apply the multiple to earnings

A multiple on a future year's earnings gives the price then, brought back to today at the discount rate below.

Discount rate (% a year) The yearly return an investor wants for the risk, as in the cash flow model.

Value per share today at this multiple

—

Last close, October 26, 2026: $19.58
Value at this multiple, against the last close: —
Weyerhaeuser's P/E at the last close: 29.7×

Company	Last close	Earnings per share	P/E today
CompassCOMP	$9.69	$0.06	161.5×
Iron MountainIRM	$113.08	$1.40	80.8×
WeyerhaeuserWY	$19.58	$0.66	29.7×
Simon Property GroupSPG	$212.69	$14.18	15.0×

How the P/E method works. Value per share is earnings per share times the multiple. On a future year's earnings, that gives the price in that year, which is brought back to today at the discount rate: price ÷ (1 + discount rate) for each year ahead. It is quick and easy to compare across companies, but it ignores debt and cash, and earnings can swing with one-off gains and charges, so a multiple says most about steady, profitable businesses. Like the cash flow model, the result depends entirely on the assumptions you choose. It is not a forecast, a price target or a recommendation.

Balance sheet

Fiscal year end	FY21	FY22	FY23	FY24	FY25
Cash and short-term investments	1,879	1,581	1,164	684	464
Debt incl. finance leases	5,114	5,063	5,080	5,088	5,592
Net debt (negative means net cash)	3,235	3,482	3,916	4,404	5,128
Net debt to EBITDA	0.8x	1.0x	2.3x	3.7x	4.1x
Debt to equity	0.5x	0.5x	0.5x	0.5x	0.6x
Interest coverage	11.6x	11.4x	4.2x	2.5x	2.7x
Current ratio	3.3x	1.6x	2.9x	1.8x	1.3x
Quick ratio	2.7x	1.3x	2.2x	1.2x	0.8x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, 3 insiders bought $721,645 of Weyerhaeuser shares on the open market, and 2 insiders sold $2.4 million, $2.1 million of it under trading plans set up in advance.

Date	Insider	Trade	Shares	Price	Value	Filing
Feb 20, 2026	James Calvin O'RourkeDirector	Bought	4,000	$25.35	$101,400	Form 4
Feb 19, 2026	Richard BeckwittDirector	Bought	20,000	$25.70	$514,000	Form 4
Feb 3, 2026	Brian K ChaneySenior Vice President	Sold	11,157	$25.82	$288,074	Form 4
Dec 17, 2025	Sara Grootwassink LewisDirector	Bought	4,500	$23.61	$106,245	Form 4
Dec 15, 2025	Devin W StockfishPresident and CEO, Director	Sold plan	90,162	$23.33	$2.1 million	Form 4

Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY23	FY24	FY25
Net income is positive	Pass	Pass	Pass
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	Fail	Fail	Fail
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	Fail	Fail	Fail
Current ratio rose	Pass	Fail	Fail
Share count didn't rise	Pass	Pass	Pass
Gross margin rose	Fail	Fail	Fail
Revenue rose relative to assets	Fail	Fail	Fail
F-score	5 of 9	4 of 9	4 of 9
Accruals ratio	−3.5%	−3.6%	−1.4%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put Weyerhaeuser side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
Weyerhaeuser	FY25	−3.1%	10.6%	—	5.1%	4.1x	4
Rayonier	FY25	−51.0%	17.2%	—	3.4%	—	4	Compare
Iron Mountain	FY25	12.2%	16.9%	−13.5%	5.6%	7.7x	5	Compare
Compass	FY25	23.7%	−0.9%	2.9%	—	—	—	Compare
Simon Property Group	FY25	6.7%	49.9%	50.3%	10.5%	6.0x	—	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

10 years of figures

Fiscal year	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Income statement
Revenue	6,365	7,196	7,476	6,554	7,532	10,201	10,184	7,674	7,124	6,905
Revenue growth	−10.1%	13.1%	3.9%	−12.3%	14.9%	35.4%	−0.2%	−24.6%	−7.2%	−3.1%
Gross profit	1,385	1,898	1,884	1,142	2,085	4,098	3,620	1,682	1,313	1,025
Research and development	19	14	8	6	5	5	6	7	7	5
Operating income	822	1,131	1,394	651	1,710	3,643	3,080	1,186	685	731
Net income	1,027	582	748	−76	797	2,607	1,880	839	396	324
Diluted EPS (US$)	1.39	0.77	0.99	−0.10	1.07	3.47	2.53	1.15	0.54	0.45
Diluted shares (millions)	722	757	757	746	748	751	743	732	729	724
Cash flow
Cash from operations	735	1,201	1,112	966	1,529	3,159	2,832	1,433	1,008	562
Capital expenditure	—	—	—	—	—	—	—	—	—	—
Free cash flow	—	—	—	—	—	—	—	—	—	—
Dividends paid	932	941	995	1,013	381	884	1,617	1,216	684	606
Share buybacks	2,003	0	366	60	0	100	543	131	154	160
Acquisitions	0	0	0	0	0	0	0	0	0	0
Stock-based compensation	60	40	42	30	30	30	33	36	43	43
Balance sheet at fiscal year end
Cash and short-term investments	676	824	334	139	495	1,879	1,581	1,164	684	464
Debt incl. finance leases	6,610	5,992	5,919	6,180	5,497	5,114	5,063	5,080	5,088	5,592
Total assets	19,243	18,059	17,249	16,406	16,311	17,652	17,340	16,983	16,536	16,613
Total liabilities	10,063	9,160	8,203	8,229	7,580	6,885	6,591	6,747	6,815	7,187
Shareholders' equity	9,180	8,899	9,046	8,177	8,731	10,767	10,749	10,236	9,721	9,426
Margins and ratios
Gross margin	21.8%	26.4%	25.2%	17.4%	27.7%	40.2%	35.5%	21.9%	18.4%	14.8%
Operating margin	12.9%	15.7%	18.6%	9.9%	22.7%	35.7%	30.2%	15.4%	9.6%	10.6%
Net margin	16.1%	8.1%	10.0%	−1.2%	10.6%	25.6%	18.5%	10.9%	5.6%	4.7%
Free cash flow margin	—	—	—	—	—	—	—	—	—	—
Return on capital	5.7%	6.3%	9.0%	3.6%	9.9%	20.6%	17.8%	7.5%	4.5%	5.1%
Return on equity	14.6%	6.4%	8.3%	−0.9%	9.4%	26.7%	17.5%	8.0%	4.0%	3.4%
Return on assets	6.4%	3.1%	4.2%	−0.5%	4.9%	15.3%	10.8%	4.9%	2.4%	1.9%
Net debt to EBITDA	4.3x	3.1x	3.0x	5.2x	2.3x	0.8x	1.0x	2.3x	3.7x	4.1x

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: Weyerhaeuser's Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Weyerhaeuser.