|
Market Closed -
OTC Markets
15:04:59 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 7.200 USD | -3.36% |
|
+0.14% | +5.42% |
| 09-03 | Klabin S.A.(BOVESPA:KLBN11) dropped from Brazil IBRX 50 Index | CI |
| 09-02 | CSN's Steinbruch Steps Down as CEO, Ex-Vale Chief Schvartsman Takes Over | MT |
Company Valuation: Klabin S.A.
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 | 23,020 | 22,397 | - | - |
| Change | - | -22.04% | 11.56% | 15.06% | -18.39% | -2.71% | - | - |
| Enterprise Value (EV) 1 | 49,102 | 43,014 | 44,709 | 60,382 | 48,565 | 47,670 | 47,154 | 46,285 |
| Change | - | -12.4% | 3.94% | 35.06% | -19.57% | -1.84% | -1.08% | -1.84% |
| P/E | 9.32x | 4.93x | 9.1x | 15.4x | 16.4x | 13.6x | 12.5x | 11x |
| PBR | 5.02x | 2.3x | 2.12x | 4.24x | 2.92x | 2.01x | 2.02x | 1.93x |
| PEG | - | 0.1x | -0.2x | -0.5x | -0.7x | 0.8x | 1.47x | 0.8x |
| Capitalization / Revenue | 1.71x | 1.1x | 1.36x | 1.44x | 1.11x | 1.05x | 1.01x | 0.97x |
| EV / Revenue | 2.98x | 2.15x | 2.48x | 3.07x | 2.35x | 2.24x | 2.12x | 2.01x |
| EV / EBITDA | 7.15x | 5.53x | 7.14x | 8.23x | 6.19x | 6.17x | 5.81x | 5.49x |
| EV / EBIT | 8.96x | 6.47x | 10.6x | 13.4x | 10.8x | 12.8x | 10.5x | 9.55x |
| EV / FCF | 48.4x | -42.3x | 14.2x | 15.6x | 13.6x | 15.4x | 11.2x | 9.68x |
| FCF Yield | 2.06% | -2.37% | 7.06% | 6.42% | 7.34% | 6.51% | 8.94% | 10.3% |
| Dividend per Share 2 | 0.126 | 1.2 | 1.093 | 1.271 | 0.9119 | 1.036 | 1.153 | 1.263 |
| Rate of return | 0.55% | 6.68% | 5.47% | 5.53% | 4.86% | 5.69% | 6.33% | 6.94% |
| EPS 2 | 2.477 | 3.649 | 2.199 | 1.49 | 1.143 | 1.338 | 1.452 | 1.651 |
| Distribution rate | 5.09% | 32.9% | 49.7% | 85.3% | 79.8% | 77.4% | 79.4% | 76.5% |
| Net sales 1 | 16,481 | 20,033 | 18,024 | 19,645 | 20,698 | 21,241 | 22,212 | 23,083 |
| EBITDA 1 | 6,865 | 7,784 | 6,259 | 7,333 | 7,848 | 7,724 | 8,111 | 8,432 |
| EBIT 1 | 5,481 | 6,647 | 4,235 | 4,497 | 4,480 | 3,728 | 4,493 | 4,849 |
| Net income 1 | 3,020 | 4,692 | 2,695 | 1,831 | 1,678 | 1,511 | 1,776 | 2,059 |
| Net Debt 1 | 20,916 | 21,038 | 20,193 | 32,174 | 25,545 | 25,273 | 24,758 | 23,889 |
| Reference price 2 | 23.10 | 17.97 | 20.00 | 22.97 | 18.76 | 18.20 | 18.20 | 18.20 |
| Nbr of stocks (in thousands) | 1,220,375 | 1,222,560 | 1,225,805 | 1,228,028 | 1,227,086 | 1,230,579 | - | - |
| Announcement Date | 2/10/22 | 2/8/23 | 2/7/24 | 2/26/25 | 2/11/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.93x | 1.68x | 10.73x | 6.12% | 14.56B | |
| 5.76x | 2.27x | 5.45x | 3.92% | 10.46B | |
| 9.94x | 1.36x | 8.1x | 3.06% | 5.52B | |
| 21.27x | 2.4x | 11.85x | 2.88% | 4.79B | |
| 13.6x | 2.24x | 6.17x | 5.69% | 4.46B | |
| 21.39x | 0.84x | 10.74x | 4.33% | 4.47B | |
| 16.07x | 1.65x | 8.01x | 5.88% | 2.44B | |
| 17.84x | 1x | 6.61x | 1.68% | 2.42B | |
| 3.73x | - | - | - | 2.15B | |
| Average | 14.17x | 1.68x | 8.46x | 4.2% | 5.7B | |
| Weighted average by Cap. | 14.14x | 1.78x | 8.67x | 4.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KLBN11 Stock
- KLBAY Stock
- Valuation Klabin S.A.
Select your edition
All financial news and data tailored to specific country editions
