
Suzano SA
BOVESPA:SUZB3

Intrinsic Value
The intrinsic value of one
SUZB3
stock under the Base Case scenario is
91.09
BRL.
Compared to the current market price of 49.65 BRL,
Suzano SA
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Suzano SA
Fundamental Analysis


Revenue & Expenses Breakdown
Suzano SA
Balance Sheet Decomposition
Suzano SA
Current Assets | 34.5B |
Cash & Short-Term Investments | 16.4B |
Receivables | 8.4B |
Other Current Assets | 9.6B |
Non-Current Assets | 120.8B |
Long-Term Investments | 2.1B |
PP&E | 93.1B |
Intangibles | 13.7B |
Other Non-Current Assets | 11.9B |
Free Cash Flow Analysis
Suzano SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Suzano SA
Revenue
|
49.5B
BRL
|
Cost of Revenue
|
-29.4B
BRL
|
Gross Profit
|
20.1B
BRL
|
Operating Expenses
|
-5.5B
BRL
|
Operating Income
|
14.6B
BRL
|
Other Expenses
|
-15.6B
BRL
|
Net Income
|
-948.8m
BRL
|
SUZB3 Profitability Score
Profitability Due Diligence
Suzano SA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Suzano SA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
SUZB3 Solvency Score
Solvency Due Diligence
Suzano SA's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Suzano SA's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SUZB3 Price Targets Summary
Suzano SA
According to Wall Street analysts, the average 1-year price target for
SUZB3
is 79.82 BRL
with a low forecast of 63.13 BRL and a high forecast of 96.6 BRL.
Dividends
Current shareholder yield for SUZB3 is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SUZB3
stock under the Base Case scenario is
91.09
BRL.
Compared to the current market price of 49.65 BRL,
Suzano SA
is
Undervalued by 45%.