Weyerhaeuser Company Valuation – May 2016 $WY
Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Companies Benjamin Graham Would Invest In Today – March 2016. By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Weyerhaeuser Company (WY) fares in the ModernGraham valuation model.
Company Profile (obtained from Google Finance): Weyerhaeuser Company is a real estate investment trust (REIT). The Company is an owner of timberlands. It is principally engaged in growing and harvesting timber, as well as manufacturing, distributing and selling products made from trees. Its segments include Timberlands, Wood Products and Cellulose Fibers. It owns approximately seven million acres of timberlands, primarily in the United States, and manages additional timberlands under long-term licenses in Canada. It is engaged in the manufacturing of wood and specialty cellulose fibers products. Its Timberlands products include logs, timberland, timber, minerals, oil and gas, and other products, which includes seed and seedlings, recreational leases, as well as plywood and hardwood lumber. Its wood products include structural lumber, engineered wood products, structural panels and complimentary building products. Its Cellulose Fibers products are pulp and liquid packaging board.
[level-free]
To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.
Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.
[/level-free]
[not-level-free]
Downloadable PDF version of this valuation:
ModernGraham Valuation of WY – May 2016
Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?
What kind of Intelligent Investor are you?
| Defensive Investor; must pass 6 out of the following 7 tests. | ||||
| 1. Adequate Size of the Enterprise | Market Cap > $2Bil | $23,001,917,644 | Pass | |
| 2. Sufficiently Strong Financial Condition | Current Ratio > 2 | 1.86 | Fail | |
| 3. Earnings Stability | Positive EPS for 10 years prior | Fail | ||
| 4. Dividend Record | Dividend Payments for 10 years prior | Pass | ||
| 5. Earnings Growth | Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end | -377.84% | Fail | |
| 6. Moderate PEmg Ratio | PEmg < 20 | 24.47 | Fail | |
| 7. Moderate Price to Assets | PB Ratio < 2.5 OR PB*PEmg < 50 | 1.89 | Pass | |
| Score | ||||
| Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor. | ||||
| 1. Sufficiently Strong Financial Condition | Current Ratio > 1.5 | 1.86 | Pass | |
| 2. Sufficiently Strong Financial Condition | Debt to NCA < 1.1 | 9.83 | Fail | |
| 3. Earnings Stability | Positive EPS for 5 years prior | Pass | ||
| 4. Dividend Record | Currently Pays Dividend | Pass | ||
| 5. Earnings Growth | EPSmg greater than 5 years ago | Pass | ||
Stage 2: Determination of Intrinsic Value
| EPSmg | $1.25 |
| MG Growth Estimate | 5.17% |
| MG Value | $23.62 |
| Opinion | Overvalued |
| MG Grade | C+ |
| MG Value based on 3% Growth | $18.18 |
| MG Value based on 0% Growth | $10.66 |
| Market Implied Growth Rate | 7.98% |
| Current Price | $30.68 |
| % of Intrinsic Value | 129.87% |
Weyerhaeuser Co is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the high PEmg ratio. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.
As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $0.93 in 2012 to an estimated $1.25 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 7.98% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value below the price.
Weyerhaeuser Co receives an average overall rating in the ModernGraham grading system, scoring a C+.
Stage 3: Information for Further Research
| Net Current Asset Value (NCAV) | -$15.23 |
| Graham Number | $13.74 |
| PEmg | 24.47 |
| Current Ratio | 1.86 |
| PB Ratio | 1.89 |
| Current Dividend | $1.22 |
| Dividend Yield | 3.98% |
| Number of Consecutive Years of Dividend Growth | 6 |
[/not-level-free]
Useful Links:
| ModernGraham tagged articles | Morningstar |
| Google Finance | MSN Money |
| Yahoo Finance | Seeking Alpha |
| GuruFocus | SEC Filings |
Most Recent Balance Sheet Figures
| Balance Sheet Information | 3/1/2016 |
| Total Current Assets | $1,830,000,000 |
| Total Current Liabilities | $984,000,000 |
| Long-term Debt | $8,314,000,000 |
| Total Assets | $21,779,000,000 |
| Intangible Assets | $40,000,000 |
| Total Liabilities | $11,498,000,000 |
| Shares Outstanding (Diluted Average) | 634,872,000 |
Earnings Per Share History
| Next Fiscal Year Estimate | $0.62 |
| 12/1/2015 | $0.89 |
| 12/1/2014 | $3.18 |
| 12/1/2013 | $0.95 |
| 12/1/2012 | $0.71 |
| 12/1/2011 | $0.61 |
| 12/1/2010 | $3.99 |
| 12/1/2009 | -$0.96 |
| 12/1/2008 | -$2.06 |
| 12/1/2007 | $1.33 |
| 12/1/2006 | $0.68 |
| 12/1/2005 | $1.10 |
| 12/1/2004 | $2.01 |
| 12/1/2003 | $0.46 |
| 12/1/2002 | $0.40 |
| 12/1/2001 | $0.60 |
| 12/1/2000 | $1.38 |
| 12/1/1999 | $0.94 |
| 12/1/1998 | $0.54 |
| 12/1/1997 | $0.63 |
| 12/1/1996 | $0.87 |
Earnings Per Share – ModernGraham History
| Next Fiscal Year Estimate | $1.25 |
| 12/1/2015 | $1.47 |
| 12/1/2014 | $1.80 |
| 12/1/2013 | $1.10 |
| 12/1/2012 | $0.93 |
| 12/1/2011 | $0.89 |
| 12/1/2010 | $0.89 |
| 12/1/2009 | -$0.44 |
| 12/1/2008 | $0.08 |
| 12/1/2007 | $1.14 |
| 12/1/2006 | $1.01 |
| 12/1/2005 | $1.09 |
| 12/1/2004 | $1.04 |
| 12/1/2003 | $0.63 |
| 12/1/2002 | $0.73 |
| 12/1/2001 | $0.87 |
| 12/1/2000 | $0.96 |
Recommended Reading:
Other ModernGraham posts about the company
Other ModernGraham posts about related companies
Disclaimer:
The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.
