The Discounted Cash Flow (DCF) valuation of Rayonier Inc (RYN) is 34.26 USD. With the latest stock price at 23.43 USD, the upside of Rayonier Inc based on DCF is 46.2%.
Based on the latest price of 23.43 USD and our DCF valuation, Rayonier Inc (RYN) is a buy. buying RYN stocks now will result in a potential gain of 46.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.6% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 22.89 - 65.16 | 34.26 |
| Upside | -2.3% - 178.1% | 46.2% |