Rayonier

Rising Regulatory Burdens And Oversupply Will Erode Timber Markets

AnalystLowTarget

Not Invested

Consensus Narrative from 7 Analysts

Published

04 May 25

Updated

16 Aug 25

AnalystLowTarget's Fair Value

US$26.00

1.2% overvalued

16 Aug

US$26.32

-10.5%

1.0%

Author's Valuation

US$26.0

1.2% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25

AnalystLowTarget made no meaningful changes to valuation assumptions.

AnalystLowTarget Fair Value

US$26.0

1.2% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-24.45%

Specialized REITs revenue growth rate

0.19%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.21%

Calculation

US$73.74m

Earnings '28

75.16x

PE Ratio '28

US$5.54b

Market Cap '28

US$5.54b

Market Cap '28

170.81m

No. shares '28

US$32.45

Share Price '28

US$32.45 Share Price '28

Discounted to 2025 @ 7.21% p.a.

US$26.33

Fair Value '25