K

Klabin SA
OTC:KLBAY

Watchlist Manager
Klabin SA
OTC:KLBAY
Watchlist
Price: 6.98 USD 2.2% Market Closed
Market Cap: 21.2B USD

Relative Value

The Relative Value of one KLBAY stock under the Base Case scenario is hidden USD. Compared to the current market price of 6.98 USD, Klabin SA is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KLBAY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
Median 3Y
1.1
Median 5Y
1.1
Industry
0.8
Forward
1.1
vs History
22
vs Industry
Median 3Y
9.8
Median 5Y
7.3
Industry
15.9
Forward
4.6
vs History
15
vs Industry
Median 3Y
2.7
Median 5Y
2.9
Industry
8.4
vs History
0
vs Industry
Median 3Y
5.9
Median 5Y
3.1
Industry
15
vs History
41
vs Industry
Median 3Y
2
Median 5Y
2.1
Industry
1.2
vs History
12
vs Industry
Median 3Y
2.5
Median 5Y
2.4
Industry
1
Forward
2.7
vs History
9
vs Industry
Median 3Y
8.1
Median 5Y
7.7
Industry
4.6
vs History
11
vs Industry
Median 3Y
6.7
Median 5Y
6.6
Industry
8.8
Forward
8.1
vs History
0
vs Industry
Median 3Y
15.3
Median 5Y
14.1
Industry
12.9
Forward
15
vs History
0
vs Industry
Median 3Y
5.4
Median 5Y
6.4
Industry
10
vs History
44
vs Industry
Median 3Y
15.1
Median 5Y
16.8
Industry
15
vs History
57
vs Industry
Median 3Y
1
Median 5Y
1.1
Industry
1

Multiples Across Competitors

KLBAY Competitors Multiples
Klabin SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Klabin SA
OTC:KLBAY
23.1B USD 1.1 11.1 7.8 19.5
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
21.4B USD 0.9 -16.7 12.7 -266.7
UK
Amcor PLC
NYSE:AMCR
19.4B USD 1.1 33.3 12.7 20.5
US
Packaging Corp of America
NYSE:PKG
18.9B USD 2.2 21.3 12.1 17.4
US
Avery Dennison Corp
NYSE:AVY
14.1B USD 1.6 20.2 11.6 14.9
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
IE
Smurfit Kappa Group PLC
F:SK3
8.5B EUR 0.8 11.2 5.5 7.9
US
Sealed Air Corp
NYSE:SEE
6.1B USD 1.1 13.5 9.5 12.4
CH
SIG Group AG
SIX:SIGN
4.3B CHF 1.4 23.3 8.5 16.6
US
Graphic Packaging Holding Co
NYSE:GPK
4.5B USD 0.5 8.9 6.6 10.2
P/E Multiple
Earnings Growth PEG
BR
K
Klabin SA
OTC:KLBAY
Average P/E: 456.6
11.1
N/A N/A
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
Negative Multiple: -16.7
43%
N/A
UK
Amcor PLC
NYSE:AMCR
33.3
64%
0.5
US
Packaging Corp of America
NYSE:PKG
21.3
12%
1.8
US
Avery Dennison Corp
NYSE:AVY
20.2
9%
2.2
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
IE
S
Smurfit Kappa Group PLC
F:SK3
11.2
13%
0.9
US
Sealed Air Corp
NYSE:SEE
13.5
27%
0.5
CH
SIG Group AG
SIX:SIGN
23.3
16%
1.5
US
Graphic Packaging Holding Co
NYSE:GPK
8.9
0%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
K
Klabin SA
OTC:KLBAY
Average EV/EBITDA: 56.3
7.8
N/A N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
12.7
36%
0.4
UK
Amcor PLC
NYSE:AMCR
12.7
28%
0.5
US
Packaging Corp of America
NYSE:PKG
12.1
12%
1
US
Avery Dennison Corp
NYSE:AVY
11.6
5%
2.3
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
5.5
5%
1.1
US
Sealed Air Corp
NYSE:SEE
9.5
5%
1.9
CH
SIG Group AG
SIX:SIGN
8.5
-1%
N/A
US
Graphic Packaging Holding Co
NYSE:GPK
6.6
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
K
Klabin SA
OTC:KLBAY
Average EV/EBIT: 142.7
19.5
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
Negative Multiple: -266.7
75%
N/A
UK
Amcor PLC
NYSE:AMCR
20.5
33%
0.6
US
Packaging Corp of America
NYSE:PKG
17.4
13%
1.3
US
Avery Dennison Corp
NYSE:AVY
14.9
6%
2.5
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
IE
S
Smurfit Kappa Group PLC
F:SK3
7.9
5%
1.6
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
CH
SIG Group AG
SIX:SIGN
16.6
7%
2.4
US
Graphic Packaging Holding Co
NYSE:GPK
10.2
-3%
N/A