US · SUZ
Suzano S.A.
- Sector
- Basic Materials · Paper, Lumber & Forest Products
- Headquarters
- Salvador, BA 41810-012
- Website
- suzano.com.br
Price · as of 2025-12-31
$8.71
Market cap 14B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2.90 | -66.7% |
| Intrinsic Value(DCF) | $6.13 | -29.62% |
| Graham-Dodd Method(GD) | $10.40 | +19.4% |
| Graham Formula(GF) | $23.00 | +164.06% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.06 | $6.48 | $1.66 | $3.50 | $0.20 |
| 2012 | $2.93 | $3.24 | $1.14 | $2.30 | $0.00 |
| 2013 | $3.32 | $3.99 | $0.55 | $1.40 | $0.00 |
| 2014 | $3.72 | $3.38 | $3.23 | $1.20 | $0.00 |
| 2015 | $2.92 | $3.98 | $20.96 | $0.10 | $0.00 |
| 2016 | $3.42 | $4.49 | $5.54 | $2.40 | $1.40 |
| 2017 | $6.22 | $5.33 | $4.02 | $2.10 | $4.40 |
| 2018 | $10.77 | $8.67 | $12.45 | $1.80 | $1.90 |
| 2019 | $7.66 | $8.88 | $523.78 | $0.00 | $0.00 |
| 2020 | $11.90 | $11.24 | $393.44 | $0.00 | $0.00 |
| 2021 | $10.88 | $19.11 | $353.13 | $6.90 | $49.00 |
| 2022 | $8.17 | $24.21 | $69.32 | $11.20 | $94.60 |
| 2023 | $11.51 | $12.93 | $5.07 | $15.40 | $0.00 |
| 2024 | $9.59 | $6.93 | $7.94 | $0.00 | $0.00 |
| 2025 | $11.18 | $15.25 | $2.79 | $10.40 | $23.00 |
AI valuation
Our deep-learning model estimates Suzano S.A.'s (SUZ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2.90
- Current price
- $8.71
- AI upside
- -66.7%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.13
-29.62% upside
Graham-Dodd
$10.40
+19.4% upside
Graham Formula
$23.00
+164.06% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SUZ | Suzano S.A. | $8.71 | 14B | +75% | -30% | +19% | +164% | 5.63 | 1.69 | 1.51 | 6.96 | — | 2.40 | 31.11% | 22.81% | 26.75% | 34.56% | 6.06% | 7.88% | 2.43 | 1.71 | 3.19 | 2.47 | 4.09 | -29016.00% | 365.00% | 3650.00% | 7.51% | 1.29 | 4.56% | 2.93% | 16.50% | 14.45% | 13.84 | 27.91 | 3.16 | 1.09 |
| AA | Alcoa Corporation | $62.08 | 16.08B | -39% | -53% | -36% | -11% | 14.77 | 2.73 | 1.31 | 8.11 | 0.99 | 2.73 | 13.58% | 7.62% | 9.01% | 20.05% | 17.07% | 7.48% | 0.00 | 6.15 | 1.45 | 0.76 | -0.86 | 148571.00% | 453.00% | 125000.00% | 3.39% | 0.31 | 9.97% | 0.63% | 9.30% | 20.22% | 15.58 | 26.67 | 1.19 | 2.09 |
| AGI | Alamos Gold Inc. | $54.19 | 22.75B | -12% | -56% | -64% | +61% | 25.81 | 5.24 | 12.84 | 19.14 | 12.63 | 5.24 | 54.31% | 44.53% | 49.07% | 22.47% | 17.48% | 15.39% | 0.05 | 2034.79 | 1.72 | 1.28 | -0.33 | 20435.00% | 3457.00% | 1500.00% | 1.17% | 1.39 | 7.22% | 0.17% | 4.50% | 1.84% | 28.27 | 84.15 | 12.59 | 8.04 |
| ALB | Albemarle Corporation | $178.67 | 21.06B | -50% | -60% | -99% | — | -45.08 | 2.20 | 4.08 | 30.03 | — | 2.68 | 13.06% | 1.82% | -9.93% | -4.77% | 0.79% | -2.82% | 0.35 | 0.45 | 2.23 | 1.33 | 2.23 | -4866.00% | -437.00% | -16976.00% | 3.30% | 0.71 | 5.87% | 1.70% | -76.80% | 5.26% | 241.51 | 32.71 | 4.40 | 2.80 |
| CF | CF Industries Holdings, I… | $99.54 | 16.12B | +4% | -35% | -71% | +141% | 9.40 | 3.49 | 2.39 | 5.73 | 28.42 | 9.03 | 38.45% | 33.39% | 20.54% | 36.61% | 28.30% | 13.05% | 0.82 | 15.26 | 3.37 | 2.78 | 0.60 | 3309.00% | 1934.00% | 280.00% | 10.66% | 3.10 | 26.86% | 1.93% | 18.10% | 1.93% | 7.98 | 10.47 | 2.66 | 2.84 |
| HMY | Harmony Gold Mining Compa… | $22.75 | 14.21B | -48% | +191% | -64% | +60% | 10.69 | 3.19 | 2.08 | 5.44 | 15.78 | 3.19 | 39.65% | 27.55% | 19.47% | 32.32% | 36.90% | 20.85% | 0.05 | — | 1.72 | 1.38 | -0.41 | 6774.00% | 2039.00% | 4881.00% | 7.02% | 1.83 | 28.51% | 1.34% | 14.30% | 6.85% | 7.02 | 13.24 | 1.93 | 5.40 |
| JHX | James Hardie Industries p… | $24.35 | 14.12B | +60% | +51% | -61% | -73% | 26.17 | 5.13 | 2.86 | 13.01 | — | 6.09 | 38.81% | 16.92% | 10.93% | 21.09% | 15.67% | 8.36% | 0.56 | 16.00 | 2.10 | 1.10 | 0.71 | -1552.00% | -149.00% | -1813.00% | 3.43% | 0.99 | 13.84% | 0.00% | 0.00% | 3.10% | 17.90 | 30.85 | 3.03 | 3.99 |
| MOS | The Mosaic Company | $27.84 | 8.84B | -31% | -57% | +8% | -1% | 15.17 | 0.72 | 0.72 | 3.53 | 7.26 | 0.79 | 15.08% | 8.71% | 4.49% | 4.88% | 3.52% | 2.43% | 0.06 | 4.82 | 1.32 | 0.34 | 0.18 | 20909.00% | 836.00% | -122785.00% | -6.12% | 0.21 | -3.79% | 3.21% | 48.70% | 45.53% | 8.78 | -17.23 | 0.76 | 1.93 |
| MP | MP Materials Corp. | $58.87 | 10.43B | +137% | -48% | -85% | — | -126.26 | 5.48 | 39.36 | 3052.89 | — | 5.48 | -2.40% | -44.57% | -31.18% | -5.66% | -13.42% | -2.77% | 0.03 | -3.90 | 7.24 | 6.61 | -369.40 | -1228.00% | 3512.00% | 8959.00% | -3.03% | -0.52 | -49.18% | 0.00% | 0.00% | 15.96% | -73.95 | -27.67 | 32.96 | 5.05 |
| PAAS | Pan American Silver Corp. | $68.70 | 25.19B | -34% | +26% | -65% | +42% | 25.69 | 3.66 | 6.94 | 14.64 | 3.46 | 3.66 | 37.66% | 32.27% | 27.02% | 17.03% | 16.77% | 11.76% | 0.13 | 20.14 | 2.69 | 1.93 | -0.16 | 74194.00% | 3063.00% | 16986.00% | 4.23% | 1.72 | 19.28% | 0.70% | 17.90% | 1.73% | 21.19 | 23.29 | 6.84 | 6.48 |
| RGLD | Royal Gold, Inc. | $299.79 | 19.66B | -49% | -59% | -63% | +14% | 44.80 | 2.95 | 20.50 | 28.23 | 137.94 | 2.95 | 69.27% | 64.50% | 45.25% | 9.18% | 10.10% | 7.29% | 0.13 | 28.40 | 3.12 | 2.87 | 0.95 | 3248.00% | 4457.00% | 6509.00% | 3.34% | 5.83 | 13.04% | 0.56% | 25.10% | 0.56% | 32.88 | 31.01 | 21.21 | 5.99 |
About Suzano S.A.
Suzano S.A. produces and sells eucalyptus pulp and paper products in Brazil and internationally. It operates through Pulp and Paper segments. The company offers coated and uncoated printing and writing papers, paperboards, tissue papers, and market and fluff pulps; and lignin and its byproducts. It also engages in the research, development, and production of biofuel; operation of port terminals; power generation and distribution business; commercialization of equipment and parts; biotechnology research and development; and commercialization of paper and computer materials. In addition, the company is involved in the business office, production packaging, and financial fundraising activities; research, development, production, commercialization, and distribution of wood-based textile fibers, yarns, and filaments produced from cellulose and microfibrillated cellulose; and research and development of wood raw materials for the textile industry. Suzano S.A. was formerly known as Suzano Papel e Celulose S.A. and changed its name to Suzano S.A. in April 2019. The company was founded in 1924 and is headquartered in Salvador, Brazil.
- CEO
- João Alberto Fernandez de Abreu
- Employees
- 35K
- Beta
- 0.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.13 ÷ $8.71) − 1 = -29.62% (DCF, example).