Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ffo Multiple | 30.9x - 34.2x | 32.6x |
| Selected Fwd Ffo Multiple | 15.4x - 17.0x | 16.2x |
| Fair Value | $60.18 - $66.51 | $63.35 |
| Upside | -30.9% - -23.6% | -27.2% |
| Benchmarks | - | Full Ticker |
| Weyerhaeuser Company | - | NYSE:WY |
| Uniti Group Inc. | - | NasdaqGS:UNIT |
| PotlatchDeltic Corporation | - | NasdaqGS:PCH |
| Crown Castle Inc. | - | NYSE:CCI |
| Rayonier Inc. | - | NYSE:RYN |
| Iron Mountain Incorporated | - | NYSE:IRM |
| - | - | - |
| Select Price / LTM FFO Ratio | ||||||||
| Benchmark Companies | ||||||||
| WY | UNIT | PCH | CCI | RYN | IRM | |||
| NYSE:WY | NasdaqGS:UNIT | NasdaqGS:PCH | NYSE:CCI | NYSE:RYN | NYSE:IRM | |||
| Historical FFO Growth | ||||||||
| 5Y CAGR | NM | NM | NM | NM | NM | 1.9% | ||
| 3Y CAGR | NM | NM | NM | NM | NM | NM | ||
| Latest Twelve Months | NM | 115.3% | NM | NM | NM | 10.5% | ||
| Historical FFO Margin | ||||||||
| Fiscal Year Two Years Prior | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||
| Fiscal Year One Year Prior | 0.0% | 11.9% | 0.0% | 0.0% | 0.0% | 9.4% | ||
| Latest Fiscal Year | 0.0% | 25.2% | 0.0% | 0.0% | 0.0% | 9.3% | ||
| Latest Twelve Months | 0.0% | 25.2% | 0.0% | 0.0% | 0.0% | 9.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.0x | 1.0x | 3.3x | 6.7x | 3.5x | 4.2x | ||
| Price / LTM EPS | 53.9x | 13.4x | 160.2x | -11.3x | 12.0x | 141.9x | ||
| Price / LTM FFO | NA | 4.0x | NA | 14.9x | NA | 52.6x | ||
| Low | Mid | High | ||||||
| Benchmark Price / LTM FFO | 4.0x | 9.5x | 14.9x | |||||
| Historical Price / LTM FFO | 20.0x | 25.7x | 52.6x | |||||
| Selected Price / LTM FFO | 30.9x | 32.6x | 34.2x | |||||
| (x) LTM Funds From Operations | 571 | 571 | 571 | |||||
| (=) Equity Value | 17,674 | 18,604 | 19,534 | |||||
| (/) Shares Outstanding | 293.7 | 293.7 | 293.7 | |||||
| Implied Value Range | 60.17 | 63.33 | 66.50 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 60.17 | 63.33 | 66.50 | 87.03 | ||||
| Upside / (Downside) | -30.9% | -27.2% | -23.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WY | UNIT | PCH | CCI | RYN | IRM | |
| Value of Common Equity | 21,347 | 1,221 | 3,504 | 44,018 | 4,321 | 25,564 | |
| (/) Shares Outstanding | 725.6 | 244.2 | 78.8 | 435.4 | 156.1 | 293.7 | |
| Implied Stock Price | 29.42 | 5.00 | 44.48 | 101.09 | 27.68 | 87.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29.42 | 5.00 | 44.48 | 101.09 | 27.68 | 87.03 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |