As of 2024-12-15, the Intrinsic Value of Rayonier Advanced Materials Inc (RYAM) is
3.16 USD. This RYAM valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 7.83 USD, the upside of Rayonier Advanced Materials Inc is
-59.60%.
The range of the Intrinsic Value is (1.00) - 14.66 USD
RYAM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3.96) - 6.46 |
(1.21) |
-115.5% |
| DCF (Growth 10y) |
(1.00) - 14.66 |
3.16 |
-59.6% |
| DCF (EBITDA 5y) |
0.83 - 6.57 |
2.14 |
-72.6% |
| DCF (EBITDA 10y) |
1.58 - 10.23 |
4.14 |
-47.2% |
| Fair Value |
-32.00 - -32.00 |
-32.00 |
-508.65% |
| P/E |
(27.11) - (22.96) |
(23.17) |
-395.9% |
| EV/EBITDA |
0.82 - 12.42 |
5.25 |
-32.9% |
| EPV |
(4.30) - (0.15) |
(2.22) |
-128.4% |
| DDM - Stable |
(5.95) - (13.10) |
(9.53) |
-221.6% |
| DDM - Multi |
(0.68) - (1.14) |
(0.85) |
-110.9% |
RYAM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
516.15 |
| Beta |
1.15 |
| Outstanding shares (mil) |
65.92 |
| Enterprise Value (mil) |
1,153.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.92% |
| Cost of Debt |
10.55% |
| WACC |
10.05% |