|
Market Closed -
Sao Paulo
06:04:00 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 3.750 BRL | +9.65% |
|
+1.90% | -0.27% |
| 06/08 | Klabin S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05/08 | Stronger real dents pulpmaker Klabin's earnings despite resilient demand | RE |
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 | 23,221 | - | - |
| Change | - | -22.04% | 11.56% | 15.06% | -18.39% | 0.87% | - | - |
| Enterprise Value (EV) 1 | 49,102 | 43,014 | 44,709 | 60,382 | 48,565 | 49,352 | 47,805 | 46,857 |
| Change | - | -12.4% | 3.94% | 35.06% | -19.57% | 1.62% | -3.14% | -1.98% |
| P/E | 9.32x | 4.93x | 9.1x | 15.4x | 16.4x | 13.9x | 12.9x | 11.4x |
| PBR | 5.02x | 2.3x | 2.12x | 4.24x | 2.92x | 2.23x | 2.1x | 2x |
| PEG | - | 0.1x | -0.2x | -0.5x | -0.7x | 0.8x | 1.56x | 0.9x |
| Capitalization / Revenue | 1.71x | 1.1x | 1.36x | 1.44x | 1.11x | 1.09x | 1.04x | 1x |
| EV / Revenue | 2.98x | 2.15x | 2.48x | 3.07x | 2.35x | 2.32x | 2.15x | 2.02x |
| EV / EBITDA | 7.15x | 5.53x | 7.14x | 8.23x | 6.19x | 6.38x | 5.87x | 5.54x |
| EV / EBIT | 8.96x | 6.47x | 10.6x | 13.4x | 10.8x | 12.9x | 10.7x | 9.69x |
| EV / FCF | 48.4x | -42.3x | 14.2x | 15.6x | 13.6x | 17.6x | 10.9x | 9.55x |
| FCF Yield | 2.06% | -2.37% | 7.06% | 6.42% | 7.34% | 5.67% | 9.2% | 10.5% |
| Dividend per Share 2 | 0.126 | 1.2 | 1.093 | 1.271 | - | 1.027 | 1.155 | 1.27 |
| Rate of return | 0.55% | 6.68% | 5.47% | 5.53% | - | 5.44% | 6.12% | 6.73% |
| 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% | - | 75.9% | 78.8% | 77% |
| Net sales 1 | 16,481 | 20,033 | 18,024 | 19,645 | 20,698 | 21,297 | 22,286 | 23,197 |
| EBITDA 1 | 6,865 | 7,784 | 6,259 | 7,333 | 7,848 | 7,741 | 8,143 | 8,462 |
| EBIT 1 | 5,481 | 6,647 | 4,235 | 4,497 | 4,480 | 3,837 | 4,466 | 4,836 |
| Net income 1 | 3,020 | 4,692 | 2,695 | 1,831 | 1,678 | 1,534 | 1,643 | 1,993 |
| Net Debt 1 | 20,916 | 21,038 | 20,193 | 32,174 | 25,545 | 26,131 | 24,584 | 23,636 |
| Reference price 2 | 23.10 | 17.97 | 20.00 | 22.97 | 18.76 | 18.87 | 18.87 | 18.87 |
| 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 | 10/2/22 | 8/2/23 | 7/2/24 | 26/2/25 | 11/2/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.93x | 1.64x | 10.37x | 6.39% | 14.69B | |
| 7.02x | 2.24x | 5.61x | 3.59% | 10.89B | |
| 21.84x | 2.47x | 12.21x | 2.88% | 5.11B | |
| 20.25x | 0.85x | 11.16x | 4.08% | 4.68B | |
| 13.94x | 2.32x | 6.38x | 5.44% | 4.46B | |
| 13.84x | 1.03x | 6.66x | 1.75% | 2.86B | |
| 16.94x | 1.82x | 8.25x | 5.65% | 2.7B | |
| 12.84x | - | - | 4.75% | 2.3B | |
| 5.78x | 0.85x | 4.23x | 2.78% | 1.92B | |
| Average | 14.38x | 1.65x | 8.11x | 4.15% | 5.51B | |
| Weighted average by Cap. | 14.50x | 1.79x | 8.58x | 4.59% |
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
