SUZ Relative Valuation - Suzano SA

Watchlist Manager

Watchlist

Price: 9.41 USD -3.29% Market Closed

Market Cap: $12.2B

	Suzano SA NYSE:SUZ	BR
	Global Ship Lease Inc NYSE:GSL	UK
	Shyam Telecom Ltd NSE:SHYAMTEL	IN

Relative Value

The Relative Value of one SUZ stock under the Base Case scenario is 24.17 USD. Compared to the current market price of 9.41 USD, Suzano SA is Undervalued by 61%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

SUZ Relative Value

Base Case

Undervaluation 61%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
BR		Suzano SA NYSE:SUZ	62B USD	1.2	4.6	6.3	13.6
FI		UPM-Kymmene Oyj OMXH:UPM	13.3B EUR	1.4	27.7	13.9	28.6
ZA	S	Sappi Ltd JSE:SAP	10.7B ZAR	0.1	-2.4	7.7	-20.7
FI	S	Stora Enso Oyj OMXH:STERV	7.6B EUR	0.8	10.8	13.1	35.3
CN		Shandong Sun Paper Co Ltd SZSE:002078	42.5B CNY	1.1	13.5	13.8	13.8
JP		Oji Holdings Corp TSE:3861	866.3B JPY	0.5	32.2	11	39.6
SE		Holmen AB STO:HOLM B	50.1B SEK	2.3	17.4	13.9	22.6
UK		Mondi PLC LSE:MNDI	3.5B GBP	0.5	25	6.4	12.8
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	34.1B HKD	0.4	9.2	15.1	15.1
CL	E	Empresas CMPC SA SGO:CMPC	3T CLP	0.5	17.6	111.2	111.2
US		Domtar Corp TSX:UFS	3.9B CAD	0.9	123.3	7	15.9

				Revenue Growth	P/S to Growth
BR		Suzano SA NYSE:SUZ	Average P/S: 0.9 1.2	10%	0.1
FI		UPM-Kymmene Oyj OMXH:UPM	1.4	2%	0.7
ZA	S	Sappi Ltd JSE:SAP	0.1	2%	0.1
FI	S	Stora Enso Oyj OMXH:STERV	0.8	4%	0.2
CN		Shandong Sun Paper Co Ltd SZSE:002078	1.1	6%	0.2
JP		Oji Holdings Corp TSE:3861	0.5	2%	0.2
SE		Holmen AB STO:HOLM B	2.3	2%	1.1
UK		Mondi PLC LSE:MNDI	0.5	4%	0.1
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	0.4	8%	0.1
CL	E	Empresas CMPC SA SGO:CMPC	0.5	5%	0.1
US		Domtar Corp TSX:UFS	0.9	N/A	N/A

				Earnings Growth	PEG
BR		Suzano SA NYSE:SUZ	Average P/E: 28.1 4.6	-16%	N/A
FI		UPM-Kymmene Oyj OMXH:UPM	27.7	34%	0.8
ZA	S	Sappi Ltd JSE:SAP	Negative Multiple: -2.4	N/A	N/A
FI	S	Stora Enso Oyj OMXH:STERV	10.8	3%	3.6
CN		Shandong Sun Paper Co Ltd SZSE:002078	13.5	11%	1.2
JP		Oji Holdings Corp TSE:3861	32.2	21%	1.5
SE		Holmen AB STO:HOLM B	17.4	0%	N/A
UK		Mondi PLC LSE:MNDI	25	39%	0.6
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	9.2	34%	0.3
CL	E	Empresas CMPC SA SGO:CMPC	17.6	27%	0.7
US		Domtar Corp TSX:UFS	123.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
BR		Suzano SA NYSE:SUZ	Average EV/EBITDA: 20 6.3	11%	0.6
FI		UPM-Kymmene Oyj OMXH:UPM	13.9	21%	0.7
ZA	S	Sappi Ltd JSE:SAP	7.7	18%	0.4
FI	S	Stora Enso Oyj OMXH:STERV	13.1	29%	0.5
CN		Shandong Sun Paper Co Ltd SZSE:002078	13.8	25%	0.6
JP		Oji Holdings Corp TSE:3861	11	5%	2.2
SE		Holmen AB STO:HOLM B	13.9	10%	1.4
UK		Mondi PLC LSE:MNDI	6.4	10%	0.6
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	15.1	15%	1
CL	E	Empresas CMPC SA SGO:CMPC	111.2	173%	0.6
US		Domtar Corp TSX:UFS	7	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
BR		Suzano SA NYSE:SUZ	Average EV/EBIT: 30.9 13.6	18%	0.8
FI		UPM-Kymmene Oyj OMXH:UPM	28.6	38%	0.8
ZA	S	Sappi Ltd JSE:SAP	Negative Multiple: -20.7	112%	N/A
FI	S	Stora Enso Oyj OMXH:STERV	35.3	52%	0.7
CN		Shandong Sun Paper Co Ltd SZSE:002078	13.8	5%	2.8
JP		Oji Holdings Corp TSE:3861	39.6	N/A	N/A
SE		Holmen AB STO:HOLM B	22.6	15%	1.5
UK		Mondi PLC LSE:MNDI	12.8	15%	0.9
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	15.1	22%	0.7
CL	E	Empresas CMPC SA SGO:CMPC	111.2	99%	1.1
US		Domtar Corp TSX:UFS	15.9	N/A	N/A

Suzano SA
NYSE:SUZ

Relative Value

Valuation Multiples

Multiples Across Competitors

SUZ Competitors Multiples
Suzano SA Competitors

See Also

Company

Help

Tools

Stocks

Suzano SA NYSE:SUZ

Relative Value

Valuation Multiples

Multiples Across Competitors

SUZ Competitors Multiples Suzano SA Competitors

See Also

Company

Help

Tools

Stocks

Suzano SA
NYSE:SUZ

SUZ Competitors Multiples
Suzano SA Competitors