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 1,408 537 831.4 - -
Change - -26.96% -17.72% -15.65% -61.87% 54.81% - -
Enterprise Value (EV) 1 6,553 2,029 5,834 5,728 3,976 4,338 4,321 4,267
Change - -69.03% 187.49% -1.82% -30.59% 9.11% -0.4% -1.24%
P/E -2.9x -4.41x -2.82x -5x 1.01x -7.29x -42.3x -42x
PBR -5.46x - -1.2x -0.87x -0.51x - - -
PEG - 0.1x -0.2x 0.1x -0x 0x 0.5x -48.66x
Capitalization / Revenue 1.65x 0.8x 0.57x 0.46x 0.19x 0.29x 0.28x 0.27x
EV / Revenue 3.88x 0.8x 2.01x 1.89x 1.43x 1.5x 1.44x 1.39x
EV / EBITDA -25.1x 31.1x 17.3x 11.1x 7.42x 7.23x 6.91x 6.94x
EV / EBIT -14.3x -29.8x 25.5x 13.5x 8.63x 9.03x 8.11x 8.27x
EV / FCF -14x - -187x -423x -20.7x -55.7x 67x 99.2x
FCF Yield -7.16% - -0.53% -0.24% -4.82% -1.8% 1.49% 1.01%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.96 -1.4 -1.56 -0.73 1.34 -0.2825 -0.0487 -0.0491
Distribution rate - - - - - - - -
Net sales 1 1,689 2,537 2,908 3,030 2,771 2,895 3,011 3,071
EBITDA 1 -261.3 65.34 337.1 517 535.6 600.4 625.2 614.9
EBIT 1 -459.3 -68.04 228.7 425.4 460.6 480.6 532.5 516.2
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 3,506 3,489 3,436
Reference price 2 8.590 6.180 4.400 3.650 1.360 2.060 2.060 2.060
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.29x1.5x7.23x-.--% 831M
23.94x6.43x11.5x1.33% 442B
24.97x4.99x15.73x1.52% 234B
80.88x7.86x21.04x-.--% 129B
38.21x3.51x12.84x0.18% 46.82B
-24.3x78.95x681.59x-.--% 36.44B
27.66x10.95x17.88x-.--% 22.55B
35.97x2.37x21.55x-.--% 19.69B
99.35x9.45x40.52x-.--% 14.41B
86.69x3.6x12.03x - 13.14B
Average 38.61x 12.96x 84.19x 0.34% 95.9B
Weighted average by Cap. 33.03x 8.91x 40.14x 1.01%

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