Suzano S.A. (SUZ) DCF Valuation

Suzano S.A. (SUZ) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Suzano S.A. (SUZ) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insights into your Suzano S.A. (SUZ) valuation analysis using our powerful DCF Calculator! Equipped with real SUZ data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Suzano S.A. (SUZ).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 4,198.1 4,915.8 6,611.2 8,041.9 6,415.9 7,266.1 8,229.0 9,319.5 10,554.5 11,953.2
Revenue Growth, % 0 17.1 34.49 21.64 -20.22 13.25 13.25 13.25 13.25 13.25
EBITDA 968.5 1,973.0 3,972.5 4,942.9 4,744.2 3,759.5 4,257.7 4,821.9 5,460.9 6,184.6
EBITDA, % 23.07 40.14 60.09 61.46 73.94 51.74 51.74 51.74 51.74 51.74
Depreciation 715.8 1,093.0 1,136.4 1,195.5 1,181.5 1,304.4 1,477.2 1,673.0 1,894.7 2,145.7
Depreciation, % 17.05 22.23 17.19 14.87 18.42 17.95 17.95 17.95 17.95 17.95
EBIT 252.7 880.0 2,836.1 3,747.3 3,562.6 2,455.2 2,780.5 3,149.0 3,566.3 4,038.9
EBIT, % 6.02 17.9 42.9 46.6 55.53 33.79 33.79 33.79 33.79 33.79
Total Cash 1,517.0 1,460.1 3,405.0 2,752.0 3,416.5 2,976.4 3,370.8 3,817.5 4,323.4 4,896.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 489.9 470.5 1,054.1 1,550.4 1,105.2
Account Receivables, % 11.67 9.57 15.94 19.28 17.23
Inventories 756.2 647.0 748.4 924.4 959.7 1,002.0 1,134.8 1,285.2 1,455.5 1,648.3
Inventories, % 18.01 13.16 11.32 11.5 14.96 13.79 13.79 13.79 13.79 13.79
Accounts Payable 383.5 381.0 530.8 1,001.6 899.3 746.8 845.7 957.8 1,084.7 1,228.5
Accounts Payable, % 9.14 7.75 8.03 12.46 14.02 10.28 10.28 10.28 10.28 10.28
Capital Expenditure -785.7 -790.4 -1,007.6 -2,394.8 -2,833.4 -1,801.7 -2,040.4 -2,310.8 -2,617.0 -2,963.8
Capital Expenditure, % -18.72 -16.08 -15.24 -29.78 -44.16 -24.8 -24.8 -24.8 -24.8 -24.8
Tax Rate, % 21.74 21.74 21.74 21.74 21.74 21.74 21.74 21.74 21.74 21.74
EBITAT 173.6 534.4 2,769.7 3,057.7 2,788.2 1,900.1 2,151.8 2,437.0 2,759.9 3,125.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -758.9 963.2 2,363.3 1,656.9 1,443.8 1,242.3 1,412.9 1,600.1 1,812.2 2,052.3
WACC, % 4.96 4.76 5.68 5.28 5.2 5.17 5.17 5.17 5.17 5.17
PV UFCF
SUM PV UFCF 6,909.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,093
Terminal Value 65,941
Present Terminal Value 51,239
Enterprise Value 58,149
Net Debt 12,115
Equity Value 46,033
Diluted Shares Outstanding, MM 1,298
Equity Value Per Share 35.47

What You Will Receive

  • Authentic SUZ Financial Data: Pre-loaded with Suzano’s historical and projected figures for precise evaluations.
  • Completely Customizable Template: Effortlessly adjust key metrics such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Suzano’s intrinsic value refresh in real-time as you make adjustments.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for reliable DCF outcomes.
  • Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.

Key Features

  • 🔍 Real-Life SUZ Financials: Pre-filled historical and projected data for Suzano S.A.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Suzano’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Suzano’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Suzano S.A.'s (SUZ) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Observe Results Instantly: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for Suzano S.A. (SUZ)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Adjustments: Watch Suzano’s valuation change instantly as you modify inputs.
  • Pre-Loaded Data: Comes with Suzano’s current financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for sound decision-making.

Who Should Use Suzano S.A. (SUZ)?

  • Investors: Gain insights into the forestry and paper industry with a robust analysis tool.
  • Financial Analysts: Streamline your research with a comprehensive financial model tailored for Suzano S.A. (SUZ).
  • Consultants: Easily modify the template for client briefs and strategic presentations.
  • Finance Enthusiasts: Enhance your knowledge of the market dynamics affecting Suzano S.A. (SUZ) through relevant case studies.
  • Educators and Students: Utilize it as a hands-on resource for courses focused on corporate finance and sustainability.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Suzano S.A. (SUZ).
  • Real-World Data: Suzano's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns providing deeper insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.

No products were found matching.