EN DE

Klabin S.A (KLBN11) Fair Value & Analysis

Basic Materials · BR · Market cap R$125B

KS Klabin S.A KLBN11 · SA
PriceR$18.02
Fair ValueR$3.89
Upside-78.4%
Quality52/100
Watch Klabin S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.3% net margin
High debt · generates free cash flow
9.53% dividend yield
Mixed vs. peers (8/14)
Narrow moat 33/100
Evidence: Medium Range R$2.66 – R$4.95 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 19 days ago

Share price +5.0% over the past month.

A solid business, but screening 78% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (R$4.95). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (R$2.66 to R$4.95) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$21.02 R$11.84 Fair Value R$3.89 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range R$11.84 – R$21.02 · fair‑value band R$2.66 – R$4.95 · the R$18.02 price screens above the R$3.89 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Klabin S.A (KLBN11) currently trades at R$18.02, while our model-based Fair Value estimate is R$3.89, implying the stock looks roughly 78.4% overvalued today. We read business quality at 52/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Klabin S.A generated revenue of R$20.8B at a net margin of 2.3%. Revenue grew 1.8% year over year. It earns a return on equity of 5.5%. Net debt stands at R$29.8B. Fundamentals as of Jul 19, 2026

Our scenario range runs from R$2.66 (bear case) to R$4.95 (bull case); at R$18.02, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 10% fair-value upside, at -78%, KLBN11 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF R$3.33 R$8.76 R$17.88 80
Residual Income R$1.47 R$1.82 R$4.35 76
Rev-Margin DCF R$2.29 R$6.76 R$12.49 74
All 26 models by family
DCF Models
FCF DCF R$3.37 R$9.24 R$19.36 38
Owner Earnings R$3.37 R$9.23 R$19.34 31
5Y Revenue Exit R$2.29 R$6.85 R$12.99 39
5Y EBITDA Exit R$7.51 R$17.54 R$30.19 41
5Y P/E Exit R$0.4800 R$3.16 R$6.12 38
10Y Revenue Exit R$2.39 R$6.84 R$13.55 36
10Y EBITDA Exit R$6.04 R$14.65 R$27.85 37
10Y P/E Exit R$1.40 R$4.14 R$7.84 35
Earnings-Based
Graham-Dodd R$1.55 R$7.04 R$9.66 54
Lynch FV R$1.84 R$2.63 R$3.42 50
PEG = 1.0 R$1.84 R$2.63 R$3.42 46
EPV R$1.48 R$2.40 R$3.21 59
Dividend Discount
Gordon GGM R$1.43 R$2.98 R$4.72 70
DDM Multi-Stage R$1.43 R$2.51 R$3.12 61
Multiples
P/E Multiple R$3.43 R$4.57 R$5.72 63
P/S Multiple R$2.91 R$3.89 R$4.86 58
P/B Multiple R$2.89 R$3.85 R$4.82 55
EV/EBIT R$5.33 R$8.46 R$11.58 53
EV/EBITDA R$10.65 R$15.55 R$20.45 54
EV/Revenue R$1.85 R$4.38 R$6.91 43
Asset-Based
NCAV (Graham) R$0.6400 R$0.8600 R$1.28 50
Growth DCF
Growth DCF R$3.33 R$8.76 R$17.88 80
Rev-Margin DCF R$2.29 R$6.76 R$12.49 74
Economic Profit
Residual Income R$1.47 R$1.82 R$4.35 76
ROIC Compounder R$1.58 R$3.55 R$5.98 72
Growth Earnings
Growth-Adj P/E R$2.90 R$4.14 R$5.38 68

Widest divergence: DCF Models (R$6.85) versus Asset-Based (R$0.8600). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) R$20.8B
Revenue growth (YoY) +1.8%
Net margin 2.3%
Return on equity 5.5%
Free cash flow R$3.6B FY2025
P/E ratio 25.8
More key figures
Operating margin 6.5%
EPS (TTM) R$0.6610
Dividend yield 9.9%
EPS growth (YoY) -79.6%
Net debt R$29.8B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 51 · Market factors (momentum, volatility) 56

Profitability 34
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 26
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 58
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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. It engages in the planting and growing of pine and eucalyptus trees, and in the forest management business.

Full company description

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. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
R$20.7B
Latest YoY
+5.4%
Avg. growth/yr (3Y)
+1.1%
Avg. growth/yr (5Y)
+11.6%
Avg. growth/yr (21Y)
+10.1%
Revenue +5.9%/yr
FY21 R$16.5B
FY22 R$20.0B
FY23 R$18.0B
FY24 R$19.6B
FY25 R$20.7B
Net income −17.4%/yr
FY21 R$3.0B
FY22 R$4.5B
FY23 R$2.7B
FY24 R$1.8B
FY25 R$1.4B

KLBN11 screens 78% overvalued. Compare with UPM-Kymmene Oyj →

Share or link this analysis
For bloggers & editors: embed code + live data

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

Peer Group

Paper & Paper Products · 114 stocks

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.

Quality Score 52 · Above median
Fair Value upside −78% · Bottom 25%
Return on equity (TTM) 5% · Above median
Return on assets 2% · Above median
Net margin (TTM) 2% · Above median
Operating margin (TTM) 6% · Above median
Revenue growth 2% · Above median
Dividend yield (TTM) 9.5% · Top 25%
Debt / equity 4.43× · Higher than 75% of peers

Valuation Multiples vs Paper & Paper Products median · lower = cheaper

P/E (TTM) 26.6× · Pricier than median
P/B 3.10× · Pricier than 75% of peers
P/S (TTM) 1.18× · Pricier than 75% of peers
P/FCF 6.9× · Pricier than median
EV/EBITDA 7.2× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 22
FUTURE 9 · sector 8
PAST 22 · sector 12
HEALTH 0 · sector 91
DIVIDEND 100 · sector 38

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Paper & Paper Products stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
UPM-Kymmene Oyj UPM €23.45 €15.47 -34%
Suzano S.A SUZB3 R$41.70 R$138.01 +231%
Svenska Cellulosa Aktiebolaget SCA (publ) SCAB kr 103.00 kr 49.40 -52%
Shandong Sunpaper Co 002078 ¥14.13 ¥17.29 +22%
Holmen AB HOLMB kr 305.40 kr 217.72 -29%
Nine Dragons Paper (Holdings) Limited 2689 HK$7.55 HK$8.73 +16%
Empresas CMPC S.A CMPC 1,078 CLP 1,269 CLP +18%
Xianhe Co 603733 ¥22.05 ¥24.32 +10%
Billerud AB BILL kr 68.70 kr 48.60 -29%
MCC Meili Cloud Computing Industry Investment Co 000815 ¥12.12 ¥1.63 -87%

Compare Klabin S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Klabin S.A (KLBN11) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of R$3.89 versus a price of R$18.02, about −78% (overvalued).
What is the fair value of KLBN11?
Our model-based fair value for Klabin S.A is R$3.89 (as of Jul 19, 2026), built from audited fundamentals. The current price is R$18.02.
What is the quality score of KLBN11?
Klabin S.A has a Quality Score of 52/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
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 Jul 19, 2026).
What is the net profit margin of KLBN11?
The net profit margin of Klabin S.A is about 2.3%, meaning it keeps roughly 2.3% of revenue as net income. Based on the latest reported figures.
Does Klabin S.A pay a dividend?
Klabin S.A currently shows a dividend yield of about 9.87% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Klabin S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.