Valuation Klabin S.A. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:43:35 2026-08-07 EDT			5-day change	1st Jan Change
7.110 ^USD	-0.49%		-0.24%	+4.10%

08-05	Klabin S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	Stronger real dents pulpmaker Klabin's earnings despite resilient demand	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,186	21,975	24,516	28,208	23,254	22,163	-	-
Change	-	-22.04%	11.56%	15.06%	-17.56%	-4.69%	-	-
Enterprise Value (EV) ¹	49,102	43,014	44,709	60,382	48,799	47,998	46,695	45,675
Change	-	-12.4%	3.94%	35.06%	-19.18%	-1.64%	-2.72%	-2.18%
P/E	9.32x	4.93x	9.1x	15.4x	16.4x	8.79x	10.4x	11x
PBR	5.02x	2.3x	2.12x	4.24x	2.92x	2.13x	2x	1.91x
PEG	-	0.1x	-0.2x	-0.5x	-0.7x	0.1x	-0.7x	-1.97x
Capitalization / Revenue	1.71x	1.1x	1.36x	1.44x	1.12x	1.04x	0.99x	0.95x
EV / Revenue	2.98x	2.15x	2.48x	3.07x	2.36x	2.24x	2.09x	1.96x
EV / EBITDA	7.15x	5.53x	7.14x	8.23x	6.22x	5.81x	5.73x	5.42x
EV / EBIT	8.96x	6.47x	10.6x	13.4x	10.9x	7.86x	10.4x	9.61x
EV / FCF	48.4x	-42.3x	14.2x	15.6x	13.7x	14.1x	10.5x	9.31x
FCF Yield	2.06%	-2.37%	7.06%	6.42%	7.3%	7.08%	9.52%	10.7%
Dividend per Share ²	0.126	1.2	1.093	1.271	-	1	1.148	1.25
Rate of return	0.55%	6.68%	5.47%	5.53%	-	5.55%	6.37%	6.94%
EPS ²	2.477	3.649	2.199	1.49	1.143	2.05	1.727	1.631
Distribution rate	5.09%	32.9%	49.7%	85.3%	-	48.8%	66.5%	76.7%
Net sales ¹	16,481	20,033	18,024	19,645	20,698	21,402	22,322	23,254
EBITDA ¹	6,865	7,784	6,259	7,333	7,848	8,258	8,147	8,423
EBIT ¹	5,481	6,647	4,235	4,497	4,480	6,110	4,470	4,754
Net income ¹	3,020	4,692	2,695	1,831	1,678	2,511	1,780	2,005
Net Debt ¹	20,916	21,038	20,193	32,174	25,545	25,836	24,532	23,512
Reference price ²	23.10	17.97	20.00	22.97	18.76	18.01	18.01	18.01
Nbr of stocks (in thousands)	1,220,375	1,222,560	1,225,805	1,228,028	1,239,568	1,230,579	-	-
Announcement Date	2/10/22	2/8/23	2/7/24	2/26/25	2/11/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UPM-KYMMENE OYJ	16.69x	1.62x	10.25x	6.48%	14.42B
SUZANO S.A.	5.7x	2.25x	5.26x	3.66%	10.12B
HOLMEN AB	20.92x	2.48x	12.17x	2.96%	5.19B
OJI HOLDINGS CORPORATION	20.04x	0.86x	11.27x	4.06%	4.77B
KLABIN S.A.	8.79x	2.24x	5.81x	5.55%	4.35B
EMPRESAS CMPC S.A.	19.84x	1.04x	6.65x	1.77%	2.82B
THE NAVIGATOR COMPANY, S.A.	16.92x	1.82x	8.24x	5.66%	2.69B
XIANHE CO.,LTD.	11.19x	-	-	3.14%	2.21B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.6x	0.83x	4.12x	2.87%	1.85B
Average	13.96x	1.64x	7.97x	4.02%	5.38B
Weighted average by Cap.	13.99x	1.78x	8.48x	4.58%