Is RYN undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Rayonier Inc (RYN) is 35.64 USD. This RYN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.11 USD, the upside of Rayonier Inc is 26.80%. This means that RYN is undervalued by 26.80%.

The range of the Intrinsic Value is 29.11 - 45.70 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	29.11 - 45.70	35.64	26.8%
DCF (Growth 10y)	37.71 - 57.71	45.61	62.3%
DCF (EBITDA 5y)	43.10 - 49.53	46.78	66.4%
DCF (EBITDA 10y)	49.55 - 59.72	54.92	95.4%
Fair Value	57.52 - 57.52	57.52	104.62%
P/E	45.97 - 62.63	59.78	112.7%
EV/EBITDA	29.54 - 48.75	36.98	31.5%
EPV	9.02 - 12.60	10.81	-61.5%
DDM - Stable	19.39 - 38.23	28.81	2.5%
DDM - Multi	26.63 - 40.03	31.93	13.6%