Rayonier Inc.

Rayonier Inc.

RYNยทNYSE

$20.89

-0.43%
Real EstateREIT - Specialty

Rayonier is a leading timberland real estate investment trust with assets located in some of the most productive softwood timber growing regions in the United States and New Zealand. As of December 31, 2020, Rayonier owned or leased under long-term agreements approximately 2.7 million acres of timberlands located in the U.S. South (1.73 million acres), U.S. Pacific Northwest (507,000 acres) and New Zealand (417,000 acres). The Company also acts as the managing member in a private equity timber fund business with three funds comprising approximately 141,000 acres. On a look-through basis, the Company's ownership in the timber fund business equates to approximately 17,000 acres.

At a Glance

Live Snapshot
Market Cap$3.23B
EPS0.4400
P/E Ratio47.49
Earnings Date08/05/2026
Rayonier Inc.

Rayonier Inc. Fair Value Envelope

RYN ยท NYSE

Our analysis suggests that RYN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $20.895, this represents a potential HIDDEN relative to our calculated worth for Rayonier Inc..

Intrinsic Value
Current Price: $20.895

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$34.5B
+ Cash & Equivalents$842.9M
Firm Value$35.4B
- Debt$1.1B
Equity Value$34.3B
/ Shares Outstanding153,899,831B
DCF Value$223
UNDERVALUED BY 966%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$333.6M
$433.5M
$563.3M
$732.1M
$951.3M
$1.2B
$1.6B
$2.1B
$2.7B
$3.5B
Maintenance CapEx
-$13.0M
-$16.9M
-$21.9M
-$28.5M
-$37.1M
-$48.2M
-$62.6M
-$81.3M
-$105.7M
-$137.3M
Owner Earnings
$320.6M
$416.6M
$541.4M
$703.6M
$914.3M
$1.2B
$1.5B
$2.0B
$2.6B
$3.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$296.8M
$357.2M
$429.8M
$517.1M
$622.2M
$748.7M
$900.9M
$1.1B
$1.3B
$1.6B
Terminal Value represents 77.3% of Enterprise Value