The Discounted Cash Flow (DCF) valuation of Rayonier Inc (RYN) is 12.93 USD. With the latest stock price at 20.02 USD, the upside of Rayonier Inc based on DCF is -35.4%.
Based on the latest price of 20.02 USD and our DCF valuation, Rayonier Inc (RYN) is a sell. selling RYN stocks now will result in a potential gain of 35.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.72 - 41.18 | 12.93 |
| Upside | -61.4% - 105.7% | -35.4% |