Rayonier Inc
F:RA6

Watchlist Manager
Rayonier Inc Logo
Rayonier Inc
F:RA6
Watchlist
Price: 18 EUR -2.17% Market Closed
Market Cap: 2.7B EUR

Intrinsic Value

The intrinsic value of one RA6 stock under the Base Case scenario is 14.37 EUR. Compared to the current market price of 18 EUR, Rayonier Inc is Overvalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RA6 Intrinsic Value
14.37 EUR
Overvaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rayonier Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about RA6?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RA6 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rayonier Inc.

Explain Valuation
Compare RA6 to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RYN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rayonier Inc

Current Assets 972.9m
Cash & Short-Term Investments 919.6m
Receivables 20.1m
Other Current Assets 33.3m
Non-Current Assets 2.5B
PP&E 2.3B
Other Non-Current Assets 169.7m
Current Liabilities 282.6m
Accounts Payable 13.6m
Accrued Liabilities 29.2m
Other Current Liabilities 239.8m
Non-Current Liabilities 930.6m
Long-Term Debt 845.1m
Other Non-Current Liabilities 85.5m
Efficiency

Free Cash Flow Analysis
Rayonier Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rayonier Inc

Revenue
1.1B USD
Cost of Revenue
-624.8m USD
Gross Profit
468.5m USD
Operating Expenses
-64.7m USD
Operating Income
403.8m USD
Other Expenses
371.8m USD
Net Income
775.6m USD
Fundamental Scores

RA6 Profitability Score
Profitability Due Diligence

Rayonier Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Exceptional Operating Margin
Exceptional Net Margin
ROE is Increasing
64/100
Profitability
Score

Rayonier Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

RA6 Solvency Score
Solvency Due Diligence

Rayonier Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
High Interest Coverage
Low D/E
Long-Term Solvency
72/100
Solvency
Score

Rayonier Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RA6 Price Targets Summary
Rayonier Inc

Wall Street analysts forecast RA6 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RA6 is 25.69 EUR with a low forecast of 20.58 EUR and a high forecast of 32.98 EUR.

Lowest
Price Target
20.58 EUR
14% Upside
Average
Price Target
25.69 EUR
43% Upside
Highest
Price Target
32.98 EUR
83% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RYN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

RYN Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one RA6 stock?

The intrinsic value of one RA6 stock under the Base Case scenario is 14.37 EUR.

Is RA6 stock undervalued or overvalued?

Compared to the current market price of 18 EUR, Rayonier Inc is Overvalued by 20%.

Back to Top