Company Valuation: Sabre Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,778 2,029 1,670 1,408 537 859.6 - -
Change - -26.96% -17.72% -15.65% -61.87% 60.07% - -
Enterprise Value (EV) 1 6,553 2,029 5,834 5,728 3,976 4,376 4,355 4,302
Change - -69.03% 187.49% -1.82% -30.59% 10.07% -0.48% -1.21%
P/E -2.9x -4.41x -2.82x -5x 1.01x -7.34x -43.8x -43.4x
PBR -5.46x - -1.2x -0.87x -0.51x - - -
PEG - 0.1x -0.2x 0.1x -0x 0x 0.5x -50.28x
Capitalization / Revenue 1.65x 0.8x 0.57x 0.46x 0.19x 0.3x 0.29x 0.28x
EV / Revenue 3.88x 0.8x 2.01x 1.89x 1.43x 1.51x 1.45x 1.4x
EV / EBITDA -25.1x 31.1x 17.3x 11.1x 7.42x 7.36x 6.96x 7x
EV / EBIT -14.3x -29.8x 25.5x 13.5x 8.63x 8.53x 7.92x 7.83x
EV / FCF -14x - -187x -423x -20.7x -56.2x 67.6x 100x
FCF Yield -7.16% - -0.53% -0.24% -4.82% -1.78% 1.48% 1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.96 -1.4 -1.56 -0.73 1.34 -0.29 -0.0487 -0.0491
Distribution rate - - - - - - - -
Net sales 1 1,689 2,537 2,908 3,030 2,771 2,897 3,012 3,071
EBITDA 1 -261.3 65.34 337.1 517 535.6 594.9 625.9 614.9
EBIT 1 -459.3 -68.04 228.7 425.4 460.6 512.8 549.6 549.3
Net income 1 -950.1 -456.8 -541.9 -278.8 524.6 -131.2 -18.65 -11.12
Net Debt 1 3,775 - 4,164 4,319 3,439 3,516 3,495 3,443
Reference price 2 8.590 6.180 4.400 3.650 1.360 2.130 2.130 2.130
Nbr of stocks (in thousands) 323,437 328,361 379,481 385,854 394,885 403,583 - -
Announcement Date 2/15/22 2/15/23 2/15/24 2/20/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-7.34x1.51x7.36x-.--% 860M
24.82x6.59x11.7x1.28% 457B
26.3x5.27x16.64x1.44% 249B
91.44x8.9x23.83x-.--% 146B
-5.74x112.7x1501.37x-.--% 54.87B
37.45x3.51x12.93x0.18% 46.32B
24.83x10.01x16.38x-.--% 20.13B
35.5x2.36x21.42x-.--% 19.62B
93.23x8.9x37.94x-.--% 13.52B
-214.31x3.79x12.69x - 13.87B
Average 10.62x 16.35x 166.23x 0.32% 102.17B
Weighted average by Cap. 31.48x 12.13x 95.33x 0.95%

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

  1. Stock Market
  2. Stocks
  3. SABR Stock
  4. Valuation Sabre Corporation