The Discounted Cash Flow (DCF) valuation of Rayonier Inc (RYN) is 36.22 USD. With the latest stock price at 28.83 USD, the upside of Rayonier Inc based on DCF is 25.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.9% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 23.17 - 71.36 | 36.22 |
| Upside | -19.6% - 147.5% | 25.6% |