As of 2024-12-12, the Intrinsic Value of Rayonier Inc (RYN) is
36.22 USD. This RYN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.99 USD, the upside of Rayonier Inc is
16.90%.
The range of the Intrinsic Value is 23.17 - 71.36 USD
36.22 USD
Intrinsic Value
RYN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.17 - 71.36 |
36.22 |
16.9% |
| DCF (Growth 10y) |
34.14 - 94.30 |
50.52 |
63.0% |
| DCF (EBITDA 5y) |
38.74 - 46.27 |
42.67 |
37.7% |
| DCF (EBITDA 10y) |
48.15 - 60.89 |
54.47 |
75.8% |
| Fair Value |
26.67 - 26.67 |
26.67 |
-13.94% |
| P/E |
23.98 - 31.38 |
29.93 |
-3.4% |
| EV/EBITDA |
21.74 - 33.96 |
27.81 |
-10.3% |
| EPV |
0.90 - 3.48 |
2.19 |
-92.9% |
| DDM - Stable |
10.75 - 32.77 |
21.76 |
-29.8% |
| DDM - Multi |
23.96 - 51.42 |
32.13 |
3.7% |
RYN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,617.51 |
| Beta |
0.43 |
| Outstanding shares (mil) |
149.00 |
| Enterprise Value (mil) |
5,850.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
4.54% |
| WACC |
7.08% |