|
Market Closed -
Sao Paulo
16:05:53 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 18.47 BRL | -0.16% |
|
+1.99% | -1.55% |
| 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 | 22,766 | - | - |
| Change | - | -22.04% | 11.56% | 15.06% | -18.39% | -1.11% | - | - |
| Enterprise Value (EV) 1 | 49,102 | 43,014 | 44,709 | 60,382 | 48,565 | 48,028 | 47,549 | 46,704 |
| Change | - | -12.4% | 3.94% | 35.06% | -19.57% | -1.1% | -1% | -1.78% |
| P/E | 9.32x | 4.93x | 9.1x | 15.4x | 16.4x | 13.7x | 12.6x | 11.2x |
| PBR | 5.02x | 2.3x | 2.12x | 4.24x | 2.92x | 2.05x | 2.06x | 1.96x |
| PEG | - | 0.1x | -0.2x | -0.5x | -0.7x | 0.7x | 1.52x | 0.9x |
| Capitalization / Revenue | 1.71x | 1.1x | 1.36x | 1.44x | 1.11x | 1.07x | 1.03x | 0.99x |
| EV / Revenue | 2.98x | 2.15x | 2.48x | 3.07x | 2.35x | 2.26x | 2.14x | 2.02x |
| EV / EBITDA | 7.15x | 5.53x | 7.14x | 8.23x | 6.19x | 6.23x | 5.85x | 5.54x |
| EV / EBIT | 8.96x | 6.47x | 10.6x | 13.4x | 10.8x | 12.8x | 10.5x | 9.6x |
| EV / FCF | 48.4x | -42.3x | 14.2x | 15.6x | 13.6x | 15.3x | 11.3x | 9.72x |
| FCF Yield | 2.06% | -2.37% | 7.06% | 6.42% | 7.34% | 6.52% | 8.88% | 10.3% |
| Dividend per Share 2 | 0.126 | 1.2 | 1.093 | 1.271 | 0.9119 | 1.039 | 1.156 | 1.266 |
| Rate of return | 0.55% | 6.68% | 5.47% | 5.53% | 4.86% | 5.61% | 6.25% | 6.84% |
| EPS 2 | 2.477 | 3.649 | 2.199 | 1.49 | 1.143 | 1.354 | 1.466 | 1.651 |
| Distribution rate | 5.09% | 32.9% | 49.7% | 85.3% | 79.8% | 76.7% | 78.8% | 76.7% |
| Net sales 1 | 16,481 | 20,033 | 18,024 | 19,645 | 20,698 | 21,214 | 22,193 | 23,078 |
| EBITDA 1 | 6,865 | 7,784 | 6,259 | 7,333 | 7,848 | 7,714 | 8,124 | 8,433 |
| EBIT 1 | 5,481 | 6,647 | 4,235 | 4,497 | 4,480 | 3,749 | 4,516 | 4,866 |
| Net income 1 | 3,020 | 4,692 | 2,695 | 1,831 | 1,678 | 1,534 | 1,743 | 2,033 |
| Net Debt 1 | 20,916 | 21,038 | 20,193 | 32,174 | 25,545 | 25,263 | 24,783 | 23,939 |
| Reference price 2 | 23.10 | 17.97 | 20.00 | 22.97 | 18.76 | 18.50 | 18.50 | 18.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.66x | 2.26x | 6.23x | 5.61% | 4.57B | |
| 17.09x | 1.65x | 10.45x | 6.23% | 14.37B | |
| 5.67x | 2.24x | 5.39x | 4.04% | 10.33B | |
| 10.33x | 1.39x | 8.3x | 2.94% | 5.71B | |
| 21.58x | 2.44x | 12.03x | 2.84% | 4.83B | |
| 21.32x | 0.84x | 10.72x | 4.34% | 4.45B | |
| 4.45x | - | - | - | 2.59B | |
| 16.01x | 1.75x | 7.9x | 5.98% | 2.48B | |
| 17.32x | 1x | 6.55x | 1.67% | 2.47B | |
| 10.4x | - | - | 5.86% | 2.16B | |
| Average | 13.78x | 1.70x | 8.45x | 4.39% | 5.4B | |
| Weighted average by Cap. | 13.73x | 1.78x | 8.60x | 4.64% |
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
- Valuation Klabin S.A.
Select your edition
All financial news and data tailored to specific country editions
