Valuation Klabin S.A. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 16:04:00 2026-06-16 EDT			5-day change	1st Jan Change
3.410 ^BRL	-0.29%		-0.29%	-9.31%

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

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	20,961	-	-
Change	-	-22.04%	11.56%	15.06%	-17.56%	-9.86%	-	-
Enterprise Value (EV) ¹	49,102	43,014	44,709	60,382	48,799	46,045	45,237	43,750
Change	-	-12.4%	3.94%	35.06%	-19.18%	-5.64%	-1.76%	-3.29%
P/E Ratio	9.32x	4.93x	9.1x	15.4x	16.4x	9.58x	9.88x	11.7x
PBR	5.02x	2.3x	2.12x	4.24x	2.92x	1.89x	1.9x	1.97x
PEG	-	0.1x	-0.2x	-0.5x	-0.7x	0.2x	-3.31x	-0.7x
Capitalization / Revenue	1.71x	1.1x	1.36x	1.44x	1.12x	0.98x	0.93x	0.9x
EV / Revenue	2.98x	2.15x	2.48x	3.07x	2.36x	2.14x	2.02x	1.88x
EV / EBITDA	7.15x	5.53x	7.14x	8.23x	6.22x	5.9x	5.47x	5.18x
EV / EBIT	8.96x	6.47x	10.6x	13.4x	10.9x	12.2x	10.1x	9.81x
EV / FCF	48.4x	-42.3x	14.2x	15.6x	13.7x	14.9x	9.76x	8.75x
FCF Yield	2.06%	-2.37%	7.06%	6.42%	7.3%	6.71%	10.2%	11.4%
Dividend per Share ²	0.126	1.2	1.093	1.271	-	0.9636	1.131	1.219
Rate of return	0.55%	6.68%	5.47%	5.53%	-	5.65%	6.63%	7.14%
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%	-	54.1%	65.5%	83.7%
Net sales ¹	16,481	20,033	18,024	19,645	20,698	21,475	22,438	23,229
EBITDA ¹	6,865	7,784	6,259	7,333	7,848	7,805	8,269	8,452
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	1,336	1,809	1,806
Net Debt ¹	20,916	21,038	20,193	32,174	25,545	25,084	24,276	22,789
Reference price ²	23.10	17.97	20.00	22.97	18.76	17.06	17.06	17.06
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UPM-KYMMENE OYJ	15.12x	1.61x	9.66x	6.14%	15.1B
SUZANO S.A.	5.53x	2.26x	5.26x	3.58%	10.42B
HOLMEN AB	19.53x	2.38x	11.58x	3.26%	4.99B
OJI HOLDINGS CORPORATION	15.27x	0.82x	11.66x	4.52%	4.23B
EMPRESAS CMPC S.A.	16.1x	1.04x	6.53x	1.31%	2.97B
THE NAVIGATOR COMPANY, S.A.	13.24x	1.55x	7.33x	6.37%	2.92B
XIANHE CO.,LTD.	14.51x	-	-	2.42%	2.85B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	9.11x	0.96x	4.17x	2.09%	2.15B
ADITYA BIRLA REAL ESTATE LIMITED	-79.37x	19.96x	-170.11x	0.24%	1.47B
Average	3.23x	3.82x	-14.24x	3.32%	5.23B
Weighted average by Cap.	10.17x	2.31x	2.45x	4.24%