Previous Close | $23.50 |
Intrinsic Value | $5.50 |
Upside potential | -77% |
Data is not available at this time.
Rayonier Inc. operates as a leading timberland real estate investment trust (REIT), specializing in the sustainable management and harvesting of timber assets across the U.S. and New Zealand. The company generates revenue primarily through the sale of timber products, land leases, and real estate transactions, with a focus on high-value end markets such as lumber, pulp, and bioenergy. Rayonier’s vertically integrated approach ensures control over the entire supply chain, from forest management to end-customer sales, enhancing operational efficiency. The company holds a competitive edge due to its geographically diversified timberland portfolio, which mitigates regional market risks and capitalizes on varying demand cycles. Its strategic focus on sustainable forestry practices aligns with growing environmental, social, and governance (ESG) priorities, reinforcing its reputation among institutional investors. Rayonier’s market position is further strengthened by its ability to monetize non-core lands for higher-value uses, such as conservation easements or development, providing additional revenue streams beyond traditional timber sales.
Rayonier reported revenue of $1.26 billion for FY 2024, with net income of $359.1 million, reflecting a robust margin supported by disciplined cost management. Diluted EPS stood at $2.39, demonstrating earnings resilience despite cyclical timber price fluctuations. Operating cash flow of $261.6 million underscores the company’s ability to convert timber sales into liquidity, while capital expenditures of $79.8 million indicate sustained investment in land productivity and operational infrastructure.
The company’s earnings power is driven by its scalable timberland operations and ability to optimize harvest cycles based on market conditions. Rayonier’s capital efficiency is evident in its balanced approach to reinvestment and shareholder returns, with a dividend payout ratio that aligns with free cash flow generation. The REIT structure further enhances after-tax income distribution, benefiting investors seeking stable yield.
Rayonier maintains a solid balance sheet, with $323.2 million in cash and equivalents against total debt of $1.19 billion. The manageable leverage ratio reflects prudent financial management, supported by predictable cash flows from timber operations. The company’s liquidity position is adequate to meet near-term obligations and fund selective acquisitions or land improvements.
Rayonier’s growth is tied to timber price trends, land appreciation, and strategic divestitures of non-core assets. The company has consistently paid dividends, with an annualized rate of $1.1275 per share in FY 2024, appealing to income-focused investors. Future growth may hinge on expanding its timberland footprint or diversifying into higher-margin land-use opportunities.
The market values Rayonier as a stable, income-generating REIT with moderate growth prospects. Its valuation reflects expectations of steady timber demand and disciplined capital allocation. Investors likely price in cyclical risks but reward the company’s long-term asset appreciation potential and ESG-aligned business model.
Rayonier’s strategic advantages include its diversified timberland portfolio, sustainable practices, and flexibility in land monetization. The outlook remains positive, supported by global demand for wood products and the company’s ability to adapt to market shifts. Risks include commodity price volatility and regulatory changes, but Rayonier’s operational expertise positions it well for sustained performance.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |