Investor Presentation
Pope Resources Post-Acquisition Highlights
Indicative Enterprise Value Breakdown
(~$656 MM Enterprise Value @ Announcement - Jan. 2020) (1)
9%
7%
4%
Fee Timber
Strong growth in PNW Timber Segment EBITDA* per Acre / Ton
EBITDA / Acre
$150
$60
$125
$100
EBITDA per Acre
EBITDA per Ton
$50
$40
$75
$30
$50
$20
$25
$10
2019
2020
2021
2022
POPE E
Timber Funds
Fully exited the Funds business for total proceeds of $73mm
($ in millions)
$80
$14
$60
$23
$40
$73
$20
$36
80%
■ Partnership Timber
■Fund Co-Investment
■ Real Estate / HBU ■ Other
(1)
(2)
Rayonier
Funds III & IV
Fund II Carried Interest
Total
EBITDA/Ton
Real Estate / HBU
Realized HBU sales of $57mm (vs implied Real Estate valuation
of $45mm @ acquisition); significant HBU acreage remaining
($ in 000's, except per acre values)
Arborwood
Other HBU sales
Total HBU Sales
Revenue Acres
$ 37,500
6,990
Price/Acre
359 $ 104,579
436
16,051
$ 44,491
794 $
56,027
Conservation Easements
6,954
2,165
3,212
Other
(2)
5,778
NA
NA
Total Revenue
$ 57,223
NA
NA
Implied Enterprise Value and breakdown as of announcement date (1/15/2020). For more details, see Pope Resources Acquisition presentation dated January 2020.
Includes deferred cash consideration of $1.5 million for the Arborwood transaction and cash distributions to Rayonier of $4.3 million from the Bainbridge Landing JV.
* Non-GAAP measure (See Appendix for definitions and reconciliation.)
Investor Presentation | March 2023
18View entire presentation