US · RYN
Rayonier Inc.
- Sector
- Real Estate · REIT - Specialty
- Headquarters
- Yulee, FL 32097
- Website
- rayonier.com
Price · as of 2025-12-31
$20.95
Market cap 3.47B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.87 | +13.94% |
| Intrinsic Value(DCF) | $13.11 | -37.42% |
| Graham-Dodd Method(GD) | $1.29 | -93.82% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.52 | $42.12 | $14.62 | $0.00 | $47.09 |
| 2012 | $23.22 | $35.90 | $1.42 | $0.00 | $30.63 |
| 2013 | $19.51 | $28.37 | $1.55 | $0.00 | $48.95 |
| 2014 | $15.55 | $18.73 | $1.83 | $0.00 | $0.00 |
| 2015 | $14.20 | $22.72 | $1.83 | $0.00 | $0.00 |
| 2016 | $18.36 | $36.58 | $4.07 | $5.06 | $87.84 |
| 2017 | $23.20 | $28.82 | $8.19 | $3.31 | $13.97 |
| 2018 | $19.68 | $25.12 | $2.46 | $0.06 | $6.14 |
| 2019 | $18.45 | $22.04 | $0.84 | $0.00 | $0.00 |
| 2020 | $24.79 | $27.12 | $0.47 | $0.00 | $7.76 |
| 2021 | $32.41 | $35.60 | $37.30 | $1.59 | $39.07 |
| 2022 | $25.39 | $28.46 | $0.29 | $0.00 | $0.00 |
| 2023 | $28.75 | $21.81 | $0.00 | $1.15 | $27.69 |
| 2024 | $24.61 | $36.83 | $19.39 | $3.69 | $64.39 |
| 2025 | $21.64 | $23.87 | $6.12 | $1.29 | $0.00 |
AI valuation
Our deep-learning model estimates Rayonier Inc.'s (RYN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.87
- Current price
- $20.95
- AI upside
- +13.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13.11
-37.42% upside
Graham-Dodd
$1.29
-93.82% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RYN | Rayonier Inc. | $20.95 | 3.47B | +14% | -37% | -94% | — | 6.97 | 1.52 | 6.91 | 16.53 | — | 1.52 | 32.47% | 17.19% | 97.92% | 24.15% | 3.26% | 13.97% | 0.49 | 3.17 | 3.11 | 3.11 | 1.06 | -8159.00% | -6164.00% | 2995.00% | 6.17% | 0.95 | 8.15% | 8.72% | 60.80% | 29.71% | 42.96 | 17.31 | 7.39 | 2.28 |
| AFCG | Advanced Flower Capital I… | $2.28 | 51.52M | +1,162% | +214% | — | +194% | 11.34 | 0.78 | 3.03 | 11.73 | — | 0.78 | 79.95% | 26.71% | 32.34% | 5.32% | 4.16% | 3.19% | 0.94 | 2.19 | 3.59 | 3.56 | 4.12 | -2157.00% | 19.00% | 155.00% | 13.71% | 0.19 | 6.67% | 25.43% | 288.50% | 25.43% | 17.47 | 11.24 | 4.67 | 1.40 |
| CCI | Crown Castle Inc. | $89.54 | 38.99B | +12% | -60% | — | — | 87.72 | -23.82 | 9.13 | 24.66 | — | -5.11 | 66.07% | 48.75% | 10.41% | -50.23% | 7.19% | 1.38% | -18.08 | 2.17 | 0.26 | 0.14 | 10.59 | -11136.00% | -3506.00% | 6705.00% | 7.38% | 0.68 | 10.08% | 5.34% | 468.50% | 5.91% | 32.82 | 23.74 | 16.00 | 0.04 |
| EPR | EPR Properties | $59.41 | 4.52B | -25% | -60% | -21% | +19% | — | 1.96 | 6.34 | 7.71 | — | 1.96 | 44.67% | 52.48% | 38.27% | 0.00% | 9.81% | 0.00% | 0.00 | 2.83 | — | — | -0.16 | 10500.00% | 1207.00% | 708.00% | 9.24% | — | 11.06% | 0.17% | — | 69.09% | 11.85 | 10.61 | 6.22 | 1.32 |
| FPI | Farmland Partners Inc. | $13.04 | 585.67M | +361% | -46% | — | — | 18.27 | 1.25 | 11.05 | 15.85 | — | 1.25 | 64.35% | 44.18% | 60.46% | 6.70% | 3.78% | 3.97% | 0.35 | 2.39 | 537.08 | 523.54 | 3.31 | -4151.00% | -1039.00% | 795.00% | 3.02% | 101.91 | 2.86% | 11.06% | 202.10% | 17.68% | 31.59 | 41.79 | 13.96 | 2.12 |
| GLPI | Gaming and Leisure Proper… | $48.91 | 13.85B | -3% | -59% | — | -27% | — | 3.01 | 8.73 | 14.24 | — | 3.01 | 62.11% | 75.33% | 51.74% | 0.00% | 10.21% | 0.00% | 1.68 | 3.21 | 9.56 | 9.56 | 5.01 | 244.00% | 413.00% | -2014.00% | 5.92% | 48.13 | 7.03% | 6.26% | — | 6.35% | 17.89 | 26.06 | 13.48 | 1.29 |
| LAMR | Lamar Advertising Company | $137.74 | 13.99B | -2% | -57% | — | -55% | 24.07 | 13.97 | 6.24 | 18.39 | 37.66 | -6.39 | 38.24% | 30.81% | 25.91% | 57.04% | 10.62% | 8.69% | 6.11 | 4.35 | 0.95 | 0.84 | 5.56 | 6392.00% | 268.00% | -165.00% | 5.21% | 1.79 | 11.60% | 4.64% | 111.80% | 5.76% | 29.01 | 27.52 | 8.94 | 1.87 |
| LAND | Gladstone Land Corporatio… | $12.28 | 457.64M | +146% | -60% | -43% | -95% | 32.81 | 0.66 | 5.83 | 21.65 | — | 0.67 | 87.40% | 78.61% | -13.77% | 1.99% | 5.03% | 1.06% | 0.80 | 2.99 | 1.67 | 1.58 | 11.58 | 0.00% | -1067.00% | -10069.00% | -0.04% | 0.41 | -0.01% | 5.41% | 177.50% | 5.43% | 15.95 | -5682.45 | 12.54 | 0.47 |
| PCH | PotlatchDeltic Corporatio… | $41.73 | 3.23B | -30% | -58% | -100% | -92% | — | 1.72 | 3.31 | 132.37 | — | 1.73 | 10.96% | 3.13% | 2.06% | 0.00% | 1.13% | 0.00% | 0.51 | 1.15 | 1.49 | 0.89 | 26.61 | -6364.00% | 371.00% | 7994.00% | 1.92% | 0.94 | 2.29% | 4.05% | — | 5.05% | 132.37 | 65.12 | 4.14 | 1.85 |
| WY | Weyerhaeuser Company | $24.53 | 17.68B | -11% | -58% | -90% | -90% | 54.81 | 1.88 | 2.57 | 21.94 | — | 1.92 | 7.47% | 6.73% | 4.69% | 3.38% | 3.24% | 1.95% | 0.59 | 1.70 | 1.29 | 0.61 | 4.90 | -1667.00% | -307.00% | -7419.00% | 0.50% | 0.44 | 0.61% | 3.41% | 187.00% | 4.31% | 49.17 | 259.84 | 3.31 | 2.14 |
About Rayonier Inc.
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.
- CEO
- Mark D. McHugh
- Employees
- 424
- Beta
- 1.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.11 ÷ $20.95) − 1 = -37.42% (DCF, example).