Rayonier Inc.

Rayonier Inc.

RYNยทNYSE

$20.93

-0.26%
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$3.24B
EPS0.4400
P/E Ratio47.57
Earnings Date08/05/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 47.6).

Valuation inputs: P/E 47.6, earnings yield +2.1%, momentum -0.3%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +21.5%, ROIC +2.5%).

Profitability stack: net margin +97.9%, ROE +21.5%, ROIC +2.5%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +33.9%, momentum -0.3%, net margin +97.9%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

ryn

Rayonier Inc. Market vs Earnings Trajectory

RYN ยท NYSE

Loading price and EPS data...

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 $20.93, this represents a potential HIDDEN relative to our calculated worth for Rayonier Inc..

Intrinsic Value
Current Price: $20.93
3Y-40.0%
5Y+57.0%
10Y-75.0%
3Y-47.0%
5Y-44.0%
10Y-39.0%
3Y+343.0%
5Y+1179.0%
10Y+124.0%
3Y-5.0%
5Y+26.0%
10Y+26.0%
3Y-178.0%
5Y+83.0%
10Y-191.0%
3Y-10.0%
5Y-9.0%
10Y+27.0%
Rayonier Inc.

Rayonier Inc. Profit Bridge

RYN ยท NYSE
Revenue484.50M
Cost of Goods Sold (327.20M)
Gross Profit157.30M
Operating Expenses (74.00M)
Operating Income83.30M
Interest Expense (26.30M)
Other Income/Expense-8.70M
Pretax Income74.60M
Income Tax (500.00K)
Net Income474.40M
Net Income
474.40M

Profitability Analysis

Gross Margin

32.5%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

17.2%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

97.9%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

0.7%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

32.47%
Gross Profit Margin
-14%
3Y+34.0%
5Y+90.0%
10Y-3.0%
17.19%
Operating Profit Margin
-46%
3Y-6.0%
5Y+99.0%
10Y-47.0%
97.92%
Net Profit Margin
244%
3Y+731.0%
5Y+2169.0%
10Y+264.0%
21.47%
Return on Equity
6%
3Y+274.0%
5Y+753.0%
10Y+43.0%
13.93%
Return on Assets
35%
3Y+393.0%
5Y+1301.0%
10Y+77.0%
2.48%
Return on Invested Capital
-80%
3Y-40.0%
5Y+50.0%
10Y-74.0%
RYN

Rayonier Inc. Cash Conversion Engine

RYN ยท NYSE
Net Income480.40M
Depreciation & Amortization106.50M
Stock-Based Compensation11.00M
Change in Working Capital-13.00M
Others-325.80M
Capital Expenditures-50.00M
Free Cash Flow206.70M

Cash Flow Quality Analysis

FCF Conversion Rate

43.0%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

19.5%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+30.0%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$13.00M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

ryn

Rayonier Inc. Funding & Solvency Profile

RYN ยท NYSE
Cash & Cash Equivalents681.70M
Net Receivables0.00
Inventory113.20M
Other Current Assets0.00
Total Current Assets795 M
Property, Plant & Equipment630.30M
Goodwill & Intangible Assets0.00
Long-Term Investments187.60M
Other Non-Current Assets0.00
Total Non-Current Assets818 M
Total Assets
1.61B

Financial Health Analysis

Debt-to-Equity Ratio

-0.70x

Conservative capital structure. The company relies primarily on equity financing, indicating low financial risk.

Working Capital

795 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

49% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

ryn

Rayonier Inc. Street Expectations Map

RYN ยท NYSE

Wall Street analysts project that RYN stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 27.20, with estimates ranging from a low of 24.00 to a high of 33.00.

Lowest Target
24.00
14.67%
Consensus Target
27.20
29.96%
Highest Target
33.00
57.67%

The consensus 1-year price target stands at 27.20, with estimates ranging from a low of 24.00 to a high of 33.00.

Analyst Consensus Analysis

Upside Potential

+30.0%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

33.1% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

ryn

Rayonier Inc. Insider Positioning

RYN ยท NYSE

During the last 12 months, insiders have sold $3.99M worth of RYN shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

2.9K

61.82K

Net Activity

-62K

-$62K

3-6 Months

Bought

0

0.00

Sold

169.2K

3.63M

Net Activity

-3.6M

-$3.63M

6-9 Months

Bought

0

0.00

Sold

14.3K

301.06K

Net Activity

-301K

-$301K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
CEJ

Cremers Eric J

Director, Officer: Executive Chairman

169.2K sharesโ€ข1 transactions

$3.63M

2
CCT

Corr Christopher T

Officer: Svp, Real Estate Development

14.3K sharesโ€ข1 transactions

$301K

3
WW

Wasechek Wayne

Officer: Evp And Cfo

2.9K sharesโ€ข1 transactions

$62K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $3.99M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$62K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

3 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

1.54%
Dividend Yield
-69%
3Y+79.0%
5Y+82.0%
10Y+61.0%
ย 

ryn Dividend History

RYN
10Y CAGR +0%
Latest $0.26
Annual $2.7375
Stable dividend payments
Last Period: +0%