investorscraft@gmail.com

Intrinsic ValueSuzano S.A. (SUZ)

Previous Close$9.37
Intrinsic Value
Upside potential
Previous Close
$9.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Suzano S.A. is a global leader in the pulp and paper industry, specializing in eucalyptus-based products. The company operates across the entire value chain, from forestry management to the production of market pulp, paper, and tissue. Its core revenue model is driven by commodity pulp sales, with a significant presence in export markets, particularly China and Europe. Suzano leverages its vertically integrated operations to maintain cost efficiency and scale advantages, positioning itself as one of the lowest-cost producers in the sector. The company’s product portfolio includes bleached eucalyptus kraft pulp (BEKP), printing and writing paper, and consumer tissue, catering to both industrial and retail customers. Suzano’s market position is reinforced by its vast eucalyptus plantations, which provide a sustainable and renewable raw material base. The company also invests in innovation and biotechnology to enhance yield and fiber quality, further solidifying its competitive edge in a cyclical and capital-intensive industry. Suzano’s strategic focus on sustainability and carbon neutrality aligns with global environmental trends, strengthening its brand and customer relationships.

Revenue Profitability And Efficiency

Suzano reported revenue of BRL 47.4 billion for FY 2024, reflecting its scale in the pulp and paper market. However, the company posted a net loss of BRL 7.1 billion, with diluted EPS of -5.59, likely due to macroeconomic pressures or commodity price volatility. Operating cash flow remained robust at BRL 20.6 billion, indicating strong operational performance despite profitability challenges. Capital expenditures totaled BRL 9.2 billion, underscoring the company’s ongoing investments in capacity and efficiency.

Earnings Power And Capital Efficiency

Suzano’s operating cash flow of BRL 20.6 billion demonstrates its ability to generate significant cash from core operations, a key strength in a capital-intensive industry. The company’s negative net income highlights cyclical pressures, but its cash flow generation supports debt servicing and reinvestment. Capital expenditures of BRL 9.2 billion suggest a focus on maintaining and expanding production capabilities, which could enhance long-term earnings power.

Balance Sheet And Financial Health

Suzano’s balance sheet shows BRL 9.0 billion in cash and equivalents against total debt of BRL 108.4 billion, indicating a leveraged position. The high debt load is typical for the industry but requires careful management given cyclical revenue streams. The company’s ability to generate strong operating cash flow provides some cushion, but refinancing risks and interest expenses remain critical factors for financial health.

Growth Trends And Dividend Policy

Suzano’s growth is tied to global pulp demand, particularly from emerging markets. The company paid a dividend of BRL 0.27 per share, reflecting a conservative payout policy amid earnings volatility. Future growth may depend on capacity expansions, cost optimization, and commodity price trends. The dividend policy appears balanced, prioritizing liquidity and reinvestment over aggressive shareholder returns.

Valuation And Market Expectations

Suzano’s valuation is influenced by pulp price cycles and its ability to manage debt. The negative EPS in FY 2024 suggests market expectations are tempered, but the company’s cash flow generation and low-cost position could support a recovery. Investors likely focus on long-term commodity trends and Suzano’s operational resilience in a challenging environment.

Strategic Advantages And Outlook

Suzano’s strategic advantages include its low-cost production, vertical integration, and sustainable forestry practices. The outlook depends on global pulp demand, pricing stability, and debt management. The company’s focus on innovation and efficiency could position it well for recovery, but macroeconomic and industry-specific risks remain key considerations.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount