|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.17 BRL | +1.00% |
|
+2.57% | -8.48% |
| 05-19 | Guepardo raises stake in Brazil's Klabin to 5% of preferred shares | RE |
| 05-07 | Klabin S.A., Q1 2026 Earnings Call, May 07, 2026 |
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 | 23,254 | 21,096 | - | - |
| Change | - | -22.04% | 11.56% | 15.06% | -17.56% | -9.28% | - | - |
| Enterprise Value (EV) 1 | 49,102 | 43,014 | 44,709 | 60,382 | 48,799 | 46,206 | 45,342 | 43,885 |
| Change | - | -12.4% | 3.94% | 35.06% | -19.18% | -5.31% | -1.87% | -3.21% |
| P/E | 9.32x | 4.93x | 9.1x | 15.4x | 16.4x | 9.65x | 9.94x | 11.8x |
| PBR | 5.02x | 2.3x | 2.12x | 4.24x | 2.92x | 1.9x | 1.91x | 1.98x |
| PEG | - | 0.1x | -0.2x | -0.5x | -0.7x | 0.2x | -3.33x | -0.8x |
| Capitalization / Revenue | 1.71x | 1.1x | 1.36x | 1.44x | 1.12x | 0.99x | 0.95x | 0.91x |
| EV / Revenue | 2.98x | 2.15x | 2.48x | 3.07x | 2.36x | 2.17x | 2.03x | 1.89x |
| EV / EBITDA | 7.15x | 5.53x | 7.14x | 8.23x | 6.22x | 5.95x | 5.57x | 5.29x |
| EV / EBIT | 8.96x | 6.47x | 10.6x | 13.4x | 10.9x | 12.2x | 10.2x | 9.84x |
| EV / FCF | 48.4x | -42.3x | 14.2x | 15.6x | 13.7x | 13.6x | 10.3x | 8.99x |
| FCF Yield | 2.06% | -2.37% | 7.06% | 6.42% | 7.3% | 7.34% | 9.74% | 11.1% |
| Dividend per Share 2 | 0.126 | 1.2 | 1.093 | 1.271 | - | 0.9712 | 1.111 | 1.211 |
| Rate of return | 0.55% | 6.68% | 5.47% | 5.53% | - | 5.66% | 6.47% | 7.05% |
| EPS 2 | 2.477 | 3.649 | 2.199 | 1.49 | 1.143 | 1.78 | 1.727 | 1.456 |
| Distribution rate | 5.09% | 32.9% | 49.7% | 85.3% | - | 54.6% | 64.3% | 83.2% |
| Net sales 1 | 16,481 | 20,033 | 18,024 | 19,645 | 20,698 | 21,321 | 22,312 | 23,183 |
| EBITDA 1 | 6,865 | 7,784 | 6,259 | 7,333 | 7,848 | 7,772 | 8,147 | 8,293 |
| EBIT 1 | 5,481 | 6,647 | 4,235 | 4,497 | 4,480 | 3,784 | 4,466 | 4,462 |
| Net income 1 | 3,020 | 4,692 | 2,695 | 1,831 | 1,678 | 1,316 | 1,775 | 1,806 |
| Net Debt 1 | 20,916 | 21,038 | 20,193 | 32,174 | 25,545 | 25,110 | 24,246 | 22,789 |
| Reference price 2 | 23.10 | 17.97 | 20.00 | 22.97 | 18.76 | 17.17 | 17.17 | 17.17 |
| Nbr of stocks (in thousands) | 1,220,375 | 1,222,560 | 1,225,805 | 1,228,028 | 1,239,568 | 1,228,650 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.65x | 2.17x | 5.95x | 5.66% | 4.09B | |
| 13.75x | 1.51x | 9.05x | 6.55% | 13.79B | |
| 5.32x | 2.23x | 5.2x | 3.88% | 9.82B | |
| 19.25x | 2.32x | 11.34x | 3.21% | 4.71B | |
| 17.22x | 0.84x | 10.87x | 4.33% | 4.36B | |
| 15.73x | 1.04x | 6.58x | 1.34% | 2.9B | |
| 12.39x | 1.47x | 6.96x | 6.81% | 2.69B | |
| 12.05x | - | - | 2.91% | 2.36B | |
| 8.19x | 0.89x | 3.9x | 2.32% | 1.9B | |
| -115.9x | 14.66x | -362.52x | 0.18% | 1.66B | |
| Average | -0.23x | 3.01x | -33.63x | 3.72% | 4.83B | |
| Weighted average by Cap. | 7.82x | 2.16x | -5.56x | 4.54% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
