|
Real-time Estimate
Cboe BZX
14:30:35 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 17.94 USD | -0.86% |
|
-2.48% | -17.30% |
| 08-06 | Rayonier Inc., Q2 2026 Earnings Call, Aug 06, 2026 | |
| 08-06 | Rayonier Q2 Adjusted Earnings, Revenue Rise | MT |
Company Valuation: Rayonier Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,771 | 4,824 | 4,954 | 3,876 | 3,332 | 5,383 | - | - |
| Change | - | -16.42% | 2.7% | -21.76% | -14.03% | 61.56% | - | - |
| Enterprise Value (EV) 1 | 6,780 | 6,224 | 6,112 | 4,642 | 3,539 | 6,627 | 6,502 | 6,349 |
| Change | - | -8.2% | -1.8% | -24.04% | -23.77% | 87.25% | -1.89% | -2.35% |
| P/E | 37.4x | 45.2x | 28.6x | 10.9x | 7.15x | 68.3x | 29.2x | 22.6x |
| PBR | 3.21x | 2.6x | 2.71x | 2.22x | 1.52x | 1.02x | 1.07x | 1.09x |
| PEG | - | -1.4x | 0.5x | 0x | 0.3x | -0.7x | 0x | 0.8x |
| Capitalization / Revenue | 5.2x | 5.31x | 4.69x | 3.07x | 6.88x | 3.55x | 3.36x | 3.12x |
| EV / Revenue | 6.11x | 6.85x | 5.78x | 3.68x | 7.3x | 4.37x | 4.05x | 3.68x |
| EV / EBITDA | 20.6x | 19.8x | 20.6x | 15.5x | 14.3x | 13.7x | 11.4x | 10.6x |
| EV / EBIT | 42x | 37.5x | 28.9x | 11.5x | 42.5x | 63.4x | 28x | 23.6x |
| EV / FCF | 27.2x | 32x | 28.2x | 25.5x | 16.6x | 20.3x | 15.9x | 13.6x |
| FCF Yield | 3.67% | 3.12% | 3.55% | 3.92% | 6.01% | 4.93% | 6.29% | 7.37% |
| Dividend per Share 2 | 1.08 | 1.125 | 1.14 | 1.14 | 1.09 | 1.057 | 1.078 | 1.065 |
| Rate of return | 2.68% | 3.41% | 3.41% | 4.37% | 5.03% | 5.84% | 5.96% | 5.89% |
| EPS 2 | 1.08 | 0.73 | 1.17 | 2.39 | 3.03 | 0.265 | 0.62 | 0.8 |
| Distribution rate | 100% | 154% | 97.4% | 47.7% | 36% | 399% | 174% | 133% |
| Net sales 1 | 1,110 | 909.1 | 1,057 | 1,263 | 484.5 | 1,516 | 1,604 | 1,723 |
| EBITDA 1 | 329.8 | 314.2 | 296.5 | 298.8 | 248 | 485.2 | 568.7 | 597.5 |
| EBIT 1 | 161.6 | 165.8 | 211.3 | 402.5 | 83.3 | 104.5 | 232.3 | 268.5 |
| Net income 1 | 152.6 | 107.1 | 173.5 | 359.1 | 474.4 | 75.5 | 174.5 | 235.6 |
| Net Debt 1 | 1,009 | 1,400 | 1,158 | 766.6 | 207.1 | 1,244 | 1,119 | 966 |
| Reference price 2 | 40.36 | 32.96 | 33.41 | 26.10 | 21.65 | 18.09 | 18.09 | 18.09 |
| Nbr of stocks (in thousands) | 142,993 | 146,348 | 148,274 | 148,498 | 153,900 | 297,567 | - | - |
| Announcement Date | 2/2/22 | 2/1/23 | 1/31/24 | 2/5/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 68.26x | 4.37x | 13.66x | 5.84% | 5.38B | |
| 78.43x | 12.49x | 33.68x | 1.39% | 163B | |
| 60.91x | 12.15x | 23.65x | 1.97% | 103B | |
| 23.63x | 10.22x | 15.45x | 4.34% | 76.78B | |
| 65.29x | 12.32x | 22.84x | 2.65% | 68.5B | |
| 28.71x | 12.96x | 18.24x | 4.21% | 53.41B | |
| 150.45x | 7.81x | 21.45x | 2.54% | 41.99B | |
| 63.16x | 6.53x | 17.55x | 3.02% | 34.68B | |
| 35.14x | 11.48x | 17.2x | 6.22% | 29.05B | |
| 28.59x | 13.91x | 16.93x | 4.87% | 28.29B | |
| Average | 60.26x | 10.42x | 20.07x | 3.71% | 60.42B | |
| Weighted average by Cap. | 62.20x | 11.44x | 23.52x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RYN Stock
- Valuation Rayonier Inc.
Select your edition
All financial news and data tailored to specific country editions
