Rayonier Advanced Materials Inc. logo RYAM - Rayonier Advanced Materials Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 4
HOLD 5
SELL 0
STRONG
SELL
0
| PRICE TARGET: $9.00 DETAILS
HIGH: $9.00
LOW: $9.00
MEDIAN: $9.00
CONSENSUS: $9.00
UPSIDE: 3.09%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 57.2% below fair value
Current Price $8.73
Bear Case $16.32 86.9% upside ($16.32 - $8.73) / $8.73 = 86.9% $1.55 × 12x P/E
Fair Value $20.40 133.7% upside ($20.40 - $8.73) / $8.73 = 133.7% $1.55 × 15x P/E
Bull Case $24.48 180.4% upside ($24.48 - $8.73) / $8.73 = 180.4% $1.55 × 18x P/E

Adjust Assumptions

15.0x
1.55$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 5.6x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $9.00 from 9 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $20.40 per share.

Warnings

Wall Street's average price target is $9.00 (from 9 analysts). Our estimate is 158% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples