Valuation Klabin S.A. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 21:05:58 17/07/2026 BST			5-day change	1st Jan Change
3.510 ^BRL	+3.24%		+0.57%	-6.65%

05-19	Guepardo raises stake in Brazil's Klabin to 5% of preferred shares	RE
05-08	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	21,600	-	-
Change	-	-22.04%	11.56%	15.06%	-17.56%	-7.12%	-	-
Enterprise Value (EV) ¹	49,102	43,014	44,709	60,382	48,799	46,763	46,038	44,879
Change	-	-12.4%	3.94%	35.06%	-19.18%	-4.17%	-1.55%	-2.52%
P/E	9.32x	4.93x	9.1x	15.4x	16.4x	9.88x	10.2x	12.1x
PBR	5.02x	2.3x	2.12x	4.24x	2.92x	1.94x	1.96x	2.02x
PEG	-	0.1x	-0.2x	-0.5x	-0.7x	0.2x	-3.42x	-0.8x
Capitalization / Revenue	1.71x	1.1x	1.36x	1.44x	1.12x	1.01x	0.97x	0.93x
EV / Revenue	2.98x	2.15x	2.48x	3.07x	2.36x	2.19x	2.06x	1.94x
EV / EBITDA	7.15x	5.53x	7.14x	8.23x	6.22x	6.04x	5.65x	5.41x
EV / EBIT	8.96x	6.47x	10.6x	13.4x	10.9x	12x	10.3x	10.2x
EV / FCF	48.4x	-42.3x	14.2x	15.6x	13.7x	13.8x	10.4x	9.15x
FCF Yield	2.06%	-2.37%	7.06%	6.42%	7.3%	7.26%	9.65%	10.9%
Dividend per Share ²	0.126	1.2	1.093	1.271	-	0.9743	1.147	1.219
Rate of return	0.55%	6.68%	5.47%	5.53%	-	5.54%	6.53%	6.93%
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%	-	54.7%	66.4%	83.7%
Net sales ¹	16,481	20,033	18,024	19,645	20,698	21,318	22,321	23,178
EBITDA ¹	6,865	7,784	6,259	7,333	7,848	7,742	8,150	8,302
EBIT ¹	5,481	6,647	4,235	4,497	4,480	3,909	4,449	4,380
Net income ¹	3,020	4,692	2,695	1,831	1,678	1,147	1,780	1,829
Net Debt ¹	20,916	21,038	20,193	32,174	25,545	25,163	24,438	23,279
Reference price ²	23.10	17.97	20.00	22.97	18.76	17.58	17.58	17.58
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	10/02/22	08/02/23	07/02/24	26/02/25	11/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UPM-KYMMENE OYJ	14.28x	1.55x	9.26x	6.39%	14.15B
SUZANO S.A.	5.58x	2.25x	5.27x	3.72%	10.13B
HOLMEN AB	19.76x	2.35x	11.51x	3.13%	4.8B
OJI HOLDINGS CORPORATION	18.94x	0.84x	10.99x	4.3%	4.38B
EMPRESAS CMPC S.A.	15.99x	1.03x	6.57x	1.31%	2.86B
THE NAVIGATOR COMPANY, S.A.	14.44x	1.61x	7.76x	6.8%	2.59B
XIANHE CO.,LTD.	9.87x	-	-	3.56%	1.94B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	7.97x	0.88x	3.83x	2.39%	1.85B
ADITYA BIRLA REAL ESTATE LIMITED	-119.39x	14.66x	-806.11x	0.17%	1.68B
Average	-1.40x	3.15x	-93.86x	3.53%	4.93B
Weighted average by Cap.	7.94x	2.19x	-24.13x	4.39%