The Discounted Cash Flow (DCF) valuation of Rayonier Inc (RYN) is 16.19 USD. With the latest stock price at 20.86 USD, the upside of Rayonier Inc based on DCF is -22.4%.
Based on the latest price of 20.86 USD and our DCF valuation, Rayonier Inc (RYN) is a sell. selling RYN stocks now will result in a potential gain of 22.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.73 - 123.53 | 16.19 |
| Upside | -58.2% - 492.2% | -22.4% |