Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate
/
Rayonier
RYN
Rayonier
Big discrepancy in view of RYN.
VI
Violist
Not Invested
Community Contributor
Published
10 Aug 25
Updated
10 Aug 25
1
Set Fair Value
0
votes
Share
Violist
's Fair Value
US$3.37
694.7% overvalued
intrinsic discount
10 Aug
US$26.78
Loading
1Y
-7.7%
7D
12.3%
Author's Valuation
US$3.4
694.7% overvalued
intrinsic discount
Violist's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Violist
's
Fair Value
US$3.4
694.7% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
1b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$278.7m
Earnings US$82.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-24.45%
Specialized REITs revenue growth rate
0.19%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.21%
Calculation
US$82.83m
Earnings '30
x
10.94x
PE Ratio '30
=
US$906.08m
Market Cap '30
US$906.08m
Market Cap '30
/
187.21m
No. shares '30
=
US$4.84
Share Price '30
US$4.84
Share Price '30
Discounted to 2025 @ 7.21% p.a.
=
US$3.42
Fair Value '25
