Klabin S.A. (KLBN11) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Klabin S.A. stock BRL 7.76, price BRL 17.71, that is 56.2% below the price, quality 54 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range R$11.84 – R$21.02 · fair‑value band R$5.82 – R$9.86 · the R$17.71 price screens above the R$7.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Klabin in your weekly email
Every Wednesday you see whether Klabin is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Klabin S.A., together with its subsidiaries, produces and exports packaging paper and sustainable paper packaging solutions in Brazil and internationally. The company operates through Forestry, Pulp, Paper, and Packaging segments.
Show moreShow less
It engages in the planting and growing of pine and eucalyptus trees, and in the forest management business. The company is also involved in the sale of commercial timber.
In addition, it produces and sells hardwood (eucalyptus), softwood (pine), and fluff pulp, as well as paperboard, Kraftliner paper, recycled paper, corrugated cardboard boxes, corrugated cardboard, and industrial sacks. Klabin S.A. was founded in 1899, and is headquartered in São Paulo, Brazil.
Stock analysis
Klabin S.A. (KLBN11) currently trades at R$17.71, while our model-based Fair Value estimate is R$7.76, 56% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$6.98 per share, and 0 of the 26 models we run sit above the R$17.71 price.
Bear case: the Asset-Based group reads lowest at R$0.8000, and 26 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: R$5.82 (bear) to R$9.86 (bull), the price of R$17.71 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Klabin S.A. reported revenue of R$20.7B in FY2025 versus R$16.5B in FY2021, a compound +5.9%/yr. Reported net income was R$1.4B in FY2025, compounding −17.4%/yr from FY2021.
Key figures
Market cap R$122B (≈ $22.4B) Large · P/E ratio 26.0 · P/S ratio 1.76 · EPS (TTM) R$0.6610 · Dividend yield 5.2% · Net margin 6.8% · Return on equity 2.9% · Return on assets (EBIT) 9.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (medium confidence).
What moves the price
The share trades about 16% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 22% fair-value upside, at −56%, KLBN11 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (R$0.2000 to R$14.00). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
BearR$5.82Fair Value R$7.76BullR$9.86
Price R$17.71 · Downside -56.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.8%
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in BRL ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in BRL: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+9.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.1%
Dividend (yield on the price)5.2%
Per share before 2025divided by the spin-off factor 1.01
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−7.4% vs −15.5%, picking up
Profit margin 2019 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.30% → 21%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+24.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about +20.5% a year for the price and −0.3% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (73 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Paper & Paper Products · 118 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside−56.2% · Bottom 25%
Profitability
Return on equity (12 months)2.9% · Below median
Return on assets2.2% · Above median
Net margin (12 months)0.3% · Below median
Operating margin (12 months)13.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)2.6% · Below median
Dividend yield (12 months)5.2% · Top 25%
Balance sheet
Debt / equity4.43× · Highest 25%
Valuation Multiplesvs Paper & Paper Products median · lower = cheaper
P/E (12 months)26.0× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 27
FUTURE (revenue growth)13· sector 28
PAST (return on equity)12· sector 14
HEALTH (low debt)0· sector 91
DIVIDEND (yield)100· sector 37
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Klabin S.A. Fair Value". https://www.fairvalue-calculator.com/stock/KLBN11
Frequently asked questions
Is Klabin S.A. (KLBN11) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of R$7.76 versus a price of R$17.71, about 56% lower (overvalued).
What is the fair value of KLBN11?
Our model-based fair value for Klabin S.A. is R$7.76 (as of Nov 3, 2026), built from audited fundamentals. The current price: R$17.71.
What is the quality score of KLBN11?
Klabin S.A. has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Klabin S.A. (KLBN11)?
Our model-based price target is the fair value of R$7.76 (as of Nov 3, 2026) from 26 valuation models. Cautious scenario R$5.82, optimistic scenario R$9.86. It is a calculation from audited fundamentals, not an analyst target.
What is the Klabin S.A. stock forecast for 2026?
Our models put fair value at R$7.76, about 56% lower versus a price of R$17.71 (overvalued). Cautious scenario R$5.82, optimistic scenario R$9.86. The calculation is refreshed regularly with new filings.
What is the revenue of Klabin S.A. (KLBN11)?
Klabin S.A. reported trailing-twelve-month revenue of about R$20.8B (latest available figure, as of Nov 3, 2026).
Does Klabin S.A. pay a dividend?
Klabin S.A. currently shows a dividend yield of 5.19% relative to its recent price (as of Nov 3, 2026).
What growth is priced into Klabin S.A. (KLBN11)?
For today's price to be fair in a discounted-cash-flow model, Klabin S.A. would have to grow free cash flow by +24.4 % per year for five years (discount rate 10.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.6 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of KLBN11 use?
Our models discount Klabin S.A. at 10.7 %: a base by market capitalisation (large), damped by beta 0.04, country premium for Brazil. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Klabin S.A. that is +24.4 % per year a year over ten years, using the same discount rate (10.7 %) and the same formula as our fair value.
How much growth has Klabin S.A. (KLBN11) delivered so far?
Over the past 5 years revenue at Klabin S.A. grew +11.6 % a year. The price currently implies +24.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Klabin S.A. (KLBN11) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Klabin S.A. (+24.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Klabin S.A. (KLBN11)?
The free-cash-flow yield on the price is 3.27 %: that much free cash flow Klabin S.A. produces per unit of market value. When it exceeds the discount rate of our models (10.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Klabin S.A. (KLBN11)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Klabin S.A. it is R$7.76 per share (as of Nov 3, 2026), against a price of R$17.71. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Klabin S.A. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, KLBN11 trades above its calculated fair value: price R$17.71, fair value R$7.76, a gap of about −56% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of KLBN11?
No. The price is what the market pays today (R$17.71); the fair value is what the company's own numbers justify (R$7.76). For Klabin S.A. the two are R$9.95 per share apart. That gap is exactly why we show both numbers side by side.
How much is Klabin S.A. worth?
The market values Klabin S.A. at about R$122B (market capitalisation, as of Nov 3, 2026). Per share that is R$17.71; our models calculate a fair value of R$7.76 per share.
What do the bullish and bearish scenarios say about KLBN11?
Our models span a range for Klabin S.A.: cautious scenario R$5.82, base R$7.76, optimistic R$9.86 per share (as of Nov 3, 2026, price R$17.71). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KLBN11?
Klabin S.A. trades at a price-to-earnings ratio of 26.0 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$7.76 is built from several models across several years.
How solid is the balance sheet of Klabin S.A. (KLBN11)?
Balance-sheet figures for Klabin S.A. (as of Nov 3, 2026): return on equity 2.9%, debt of 4.43 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is KLBN11 from its 52-week high?
Klabin S.A. trades at R$17.71, about 16% below its 52-week high of R$21.02 and 10% above the low of R$16.10 (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of R$7.76 is for.
Which stocks are comparable to Klabin S.A.?
From the same area (Basic Materials) we also value UPM-Kymmene Oyj, Suzano S.A, Shandong Sunpaper Co, Nine Dragons Paper (Holdings) Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Klabin S.A. stock attractive at the current price?
The data as of Nov 3, 2026: price R$17.71, calculated fair value R$7.76 (−56%), Quality Score 54/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of KLBN11 calculated?
We run Klabin S.A. through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$7.76, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.5% above its aggregate fair value. Klabin S.A. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Klabin S.A. (KLBN11)?
The closing price on Nov 5, 2026 was R$17.71. Our model-based fair value is R$7.76, about 56% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Klabin S.A. right now?
The price sits above even our optimistic bull case (R$9.86). The favourable scenario is already priced in. Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Klabin S.A. (KLBN11) come from?
Earnings per share at Klabin S.A. grew −4.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.9 %, EBIT margin −2.4 %, tax rate +0.1 %, residual (interest, one-offs) −8.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Klabin S.A.
How large is the market capitalisation of Klabin S.A. (KLBN11)?
The market capitalisation of Klabin S.A. is R$122B (≈ $22.4B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Klabin S.A. (KLBN11)?
The price-to-sales ratio of Klabin S.A. is 1.76 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Klabin S.A. (KLBN11)?
Earnings per share at Klabin S.A. are R$0.6610 (price ÷ EPS = P/E 26.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Klabin S.A. (KLBN11)?
The dividend yield of Klabin S.A. is 5.2% (payout 139%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Klabin S.A. (KLBN11)?
The net margin of Klabin S.A. is 6.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Klabin S.A. (KLBN11)?
The return on equity (ROE) of Klabin S.A. is 2.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Klabin S.A. (KLBN11)?
On an EBIT basis the return on assets of Klabin S.A. is 9.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Klabin S.A. (KLBN11)?
The operating margin of Klabin S.A. is 13.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Klabin S.A. (KLBN11)?
Revenue at Klabin S.A. is growing +2.6% versus a year earlier (3y avg +1.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Klabin S.A. (KLBN11)?
Earnings per share at Klabin S.A. are growing −30.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Klabin S.A. (KLBN11) carry?
The net debt of Klabin S.A. is R$29.8B (fiscal year 2025, ≈ 8.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Klabin S.A. in the live analysis
One click puts Klabin S.A. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026