
Rayonier Inc
NYSE:RYN

Intrinsic Value
The intrinsic value of one
RYN
stock under the Base Case scenario is
20.75
USD.
Compared to the current market price of 23.37 USD,
Rayonier Inc
is
Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rayonier Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Rayonier Inc
Balance Sheet Decomposition
Rayonier Inc
Current Assets | 436.9m |
Cash & Short-Term Investments | 323.2m |
Receivables | 40.2m |
Other Current Assets | 73.5m |
Non-Current Assets | 3B |
PP&E | 2.8B |
Other Non-Current Assets | 212.4m |
Free Cash Flow Analysis
Rayonier Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Rayonier Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-784.8m
USD
|
Gross Profit
|
478.2m
USD
|
Operating Expenses
|
-75.1m
USD
|
Operating Income
|
403.1m
USD
|
Other Expenses
|
-43.9m
USD
|
Net Income
|
359.1m
USD
|
RYN Profitability Score
Profitability Due Diligence
Rayonier Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Rayonier Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
RYN Solvency Score
Solvency Due Diligence
Rayonier Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Rayonier Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RYN Price Targets Summary
Rayonier Inc
According to Wall Street analysts, the average 1-year price target for
RYN
is 30.6 USD
with a low forecast of 27.27 USD and a high forecast of 38.85 USD.
Dividends
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?
The intrinsic value of one
RYN
stock under the Base Case scenario is
20.75
USD.
Compared to the current market price of 23.37 USD,
Rayonier Inc
is
Overvalued by 11%.