Suzano (MEX:SUZ N) Cyclically Adjusted FCF per Share: MXN18.93 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:SUZ N Suzano SA MEX:SUZ N
66 GF Score
Price MXN149.69
GF Value MXN247.45
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is Suzano Cyclically Adjusted FCF per Share?

Suzano MEX:SUZ N 66 Cyclically Adjusted FCF per Share is MXN18.93 as of Jun. 2026. GuruFocus rates MEX:SUZ N with a GF Score™ of 66/100 and a GF Value™ of MXN247.45 (Possible Value Trap). The stock has 6 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Suzano's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN5.130. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN18.93 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Suzano's average Cyclically Adjusted FCF Growth Rate was 9.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Suzano was 31.90% per year. The lowest was 14.70% per year. And the median was 23.30% per year.

As of today (2026-09-13), Suzano's current stock price is MXN149.69. Suzano's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN18.93. Suzano's Cyclically Adjusted Price-to-FCF of today is 7.91.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Suzano was 158.62. The lowest was 9.32. And the median was 16.49.


Suzano  (MEX:SUZ N) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Suzano's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=149.69/18.93
=7.91

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Suzano was 158.62. The lowest was 9.32. And the median was 16.49.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Suzano Cyclically Adjusted FCF per Share Related Terms


Suzano Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Suzano's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Suzano Cyclically Adjusted FCF per Share Chart

Suzano Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.13 10.95 11.34 11.68 14.02

Suzano Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 15.12 15.71 14.02 13.90 18.93

MEX:SUZ N vs SLVM: Cyclically Adjusted FCF per Share Comparison

For the Paper & Paper Products subindustry, Suzano's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Suzano Cyclically Adjusted Price-to-FCF vs Forest Products Industry

For the Forest Products industry and Basic Materials sector, Suzano's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Suzano's Cyclically Adjusted Price-to-FCF falls into.


MEX:SUZ N
66GF Score
Suzano SA MEX:SUZ N
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Suzano Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Suzano's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=5.13/177.5443*177.5443
=5.130

Current CPI (Jun. 2026) = 177.5443.

Suzano Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.858 109.986 1.385
201612 -0.370 110.802 -0.593
201703 0.812 111.869 1.289
201706 1.642 112.115 2.600
201709 2.314 112.777 3.643
201712 2.041 114.068 3.177
201803 2.878 114.868 4.448
201806 4.255 117.038 6.455
201809 2.049 117.881 3.086
201812 3.644 118.340 5.467
201903 -2.905 120.124 -4.294
201906 5.807 120.977 8.522
201909 6.354 121.292 9.301
201912 0.339 123.436 0.488
202003 2.145 124.092 3.069
202006 10.263 123.557 14.747
202009 6.368 125.095 9.038
202012 6.910 129.012 9.509
202103 5.598 131.660 7.549
202106 10.651 133.871 14.126
202109 9.362 137.913 12.052
202112 6.553 141.992 8.194
202203 5.510 146.537 6.676
202206 7.710 149.784 9.139
202209 1.282 147.800 1.540
202212 5.391 150.207 6.372
202303 1.191 153.352 1.379
202306 3.140 154.519 3.608
202309 -5.479 155.464 -6.257
202312 0.449 157.148 0.507
202403 -3.087 159.372 -3.439
202406 4.618 161.052 5.091
202409 3.319 162.342 3.630
202412 6.473 164.740 6.976
202503 3.826 168.102 4.041
202506 3.125 169.670 3.270
202509 1.522 170.739 1.583
202512 6.796 171.765 7.025
202603 -0.283 175.066 -0.287
202606 5.130 177.544 5.130

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN18.93 mean?
Suzano (MEX:SUZ N) has a Cyclically Adjusted FCF per Share of MXN18.93 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Suzano and its competitors.
Is Suzano's Cyclically Adjusted FCF per Share too high?
Suzano's current Cyclically Adjusted FCF per Share is MXN18.93. Overall, Suzano has a GF Score™ of 66/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Suzano's Cyclically Adjusted FCF per Share compare to SLVM?
Suzano's Cyclically Adjusted FCF per Share of MXN18.93 can be compared against companies in the Forest Products industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Forest Products company?
A good Cyclically Adjusted FCF per Share depends on the Forest Products industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Suzano and its competitors. Suzano's current Cyclically Adjusted FCF per Share is MXN18.93. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Suzano stock overvalued right now?
Based on GuruFocus' analysis, Suzano (MEX:SUZ N) is currently considered Possible Value Trap. The stock's GF Value™ is MXN247.45, compared to a current price of MXN149.69 — trading 39.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN18.93. Suzano's overall GF Score™ is 66/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Suzano (MEX:SUZ N), the current Cyclically Adjusted FCF per Share is MXN18.93 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Suzano (MEX:SUZ N) Overvalued in 2026?

Based on GuruFocus' analysis, Suzano stock appears to be undervalued. The current stock price of MXN149.69 is trading 39.5% below its estimated GF Value™ of MXN247.45. GuruFocus considers Suzano to be Possible Value Trap.

Key valuation signals for MEX:SUZ N:

  • Cyclically Adjusted FCF per Share: MXN18.93
  • GF Value™: MXN247.45 vs. price of MXN149.69 (39.5% below fair value)
  • GF Score™: 66/100 with 6 warning signs

No single metric tells the full story. See the MEX:SUZ N stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Suzano Business Description

Address Avenida Professor Magalhaes Neto, No. 1,752, 10th Floor, Rooms 1010 and 1011, Bairro Pituba, Salvador, BA, BRA, 41810-011
Suzano SA produces and sells pulp and a variety of paper products. The company organizes itself into two segments based on product type: Pulp and Paper. The Pulp segment generates the majority of revenue. The firm's product portfolio includes printing and writing paper, paperboard, diapers, and sanitary napkins. The company owns forest land and plants in Brazil, where it harvests timber and turns the timber into pulp and paper in its plants.
66GF Score

Get the complete analysis for MEX:SUZ N

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN149.69
Price
MXN247.45
GF Value