Is RYN or SAFE more undervalued in 2026?

CirclFi compares Rayonier Inc. REIT (RYN) and Safehold Inc. New (SAFE) using 13 institutional-grade valuation models. RYN has a Quality of Company score of 7.7/10 while SAFE scores 7.3/10.

Which is a better buy — RYN or SAFE?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do RYN and SAFE valuations compare?

RYN at $20.89 and SAFE at $14.97 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

RYN vs SAFE Valuation Comparison 2026 — Intrinsic Value Analysis

RYN

Real Estate Investment Trusts

Rayonier Inc. REIT

Quality

7.7

out of 10

Value Trap

SAFE

Price

$20.89

Last close

Models

13/13

Active

SAFE

Real Estate Investment Trusts

Safehold Inc. New

Quality

7.3

out of 10

Value Trap

SAFE

Price

$14.97

Last close

Models

10/13

Active

Model-by-Model Comparison

Model	Type	RYN Fair Value	RYN Upside	SAFE Fair Value	SAFE Upside
Bayesian DCF	Intrinsic	$6.06	-71.0%	—	—
Earnings Power Value	Intrinsic	$8.38	-60.0%	—	—
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$31.79	+52.2%	$13.21	-11.8%
ML-RIV	Intrinsic	$24.76	+18.5%	$83.55	+458.1%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for RYN vs SAFE — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

RYN vs SAFE — Which Stock Is More Undervalued?

RYN scores higher with a 7.7/10 quality rating vs SAFE's 7.3/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Rayonier Inc. REIT (RYN) and Safehold Inc. New (SAFE) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

RYN currently trades at $20.89 with a QOC of 7.7/10, while SAFE trades at $14.97 with a QOC of 7.3/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).