|
Market Closed -
Sao Paulo
01:35:41 18/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 3.880 BRL | +5.43% |
|
+1.04% | +3.19% |
| 04/09 | Klabin S.A.(BOVESPA:KLBN11) dropped from Brazil IBRX 50 Index | CI |
| 03/09 | 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 | 24,156 | - | - |
| Change | - | -22.04% | 11.56% | 15.06% | -18.39% | 4.94% | - | - |
| Enterprise Value (EV) 1 | 49,102 | 43,014 | 44,709 | 60,382 | 48,565 | 49,412 | 48,767 | 47,818 |
| Change | - | -12.4% | 3.94% | 35.06% | -19.57% | 1.74% | -1.3% | -1.95% |
| P/E | 9.32x | 4.93x | 9.1x | 15.4x | 16.4x | 14.3x | 13.2x | 11.8x |
| PBR | 5.02x | 2.3x | 2.12x | 4.24x | 2.92x | 2.15x | 2.16x | 2.06x |
| PEG | - | 0.1x | -0.2x | -0.5x | -0.7x | 0.8x | 1.6x | 0.9x |
| Capitalization / Revenue | 1.71x | 1.1x | 1.36x | 1.44x | 1.11x | 1.14x | 1.09x | 1.04x |
| EV / Revenue | 2.98x | 2.15x | 2.48x | 3.07x | 2.35x | 2.32x | 2.19x | 2.06x |
| EV / EBITDA | 7.15x | 5.53x | 7.14x | 8.23x | 6.19x | 6.4x | 5.99x | 5.67x |
| EV / EBIT | 8.96x | 6.47x | 10.6x | 13.4x | 10.8x | 13x | 10.7x | 9.75x |
| EV / FCF | 48.4x | -42.3x | 14.2x | 15.6x | 13.6x | 15.8x | 11.5x | 9.96x |
| FCF Yield | 2.06% | -2.37% | 7.06% | 6.42% | 7.34% | 6.34% | 8.66% | 10% |
| Dividend per Share 2 | 0.126 | 1.2 | 1.093 | 1.271 | - | 1.039 | 1.156 | 1.266 |
| Rate of return | 0.55% | 6.68% | 5.47% | 5.53% | - | 5.35% | 5.96% | 6.53% |
| 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% | - | 76.7% | 78.8% | 76.7% |
| Net sales 1 | 16,481 | 20,033 | 18,024 | 19,645 | 20,698 | 21,267 | 22,256 | 23,164 |
| EBITDA 1 | 6,865 | 7,784 | 6,259 | 7,333 | 7,848 | 7,724 | 8,146 | 8,440 |
| EBIT 1 | 5,481 | 6,647 | 4,235 | 4,497 | 4,480 | 3,806 | 4,570 | 4,905 |
| 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 | 25,255 | 24,611 | 23,662 |
| Reference price 2 | 23.10 | 17.97 | 20.00 | 22.97 | 18.76 | 19.40 | 19.40 | 19.40 |
| Nbr of stocks (in thousands) | 12,20,375 | 12,22,560 | 12,25,805 | 12,28,028 | 12,27,086 | 12,30,579 | - | - |
| Announcement Date | 10/02/22 | 08/02/23 | 07/02/24 | 26/02/25 | 11/02/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.24x | 1.76x | 10.97x | 5.86% | 1.59TCr | |
| 6.35x | 2.31x | 5.58x | 3.61% | 1.12TCr | |
| 21.75x | 2.45x | 12.12x | 2.87% | 495.9Cr | |
| 20.55x | 0.86x | 10.97x | 4.13% | 477.82Cr | |
| 14.33x | 2.31x | 6.36x | 5.35% | 464.26Cr | |
| 16.75x | 1.81x | 8.17x | 5.72% | 265.4Cr | |
| 17.83x | 1.01x | 6.56x | 1.62% | 254.21Cr | |
| 11.09x | - | - | 5.5% | 199.42Cr | |
| 5.78x | 0.85x | 4.23x | 2.78% | 190.78Cr | |
| Average | 14.74x | 1.67x | 8.12x | 4.16% | 561.97Cr | |
| Weighted average by Cap. | 14.96x | 1.85x | 8.75x | 4.5% |
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
- KLBN4 Stock
- Valuation Klabin S.A.
Select your edition
All financial news and data tailored to specific country editions
