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 1,408 537 678 - -
Change - -26.96% -17.72% -15.65% -61.87% 26.25% - -
Enterprise Value (EV) 1 6,553 2,029 5,834 5,728 3,976 4,194 4,171 4,119
Change - -69.03% 187.49% -1.82% -30.59% 5.48% -0.54% -1.26%
P/E -2.9x -4.41x -2.82x -5x 1.01x -5.66x -35.2x -32.3x
PBR -5.46x - -1.2x -0.87x -0.51x - - -
PEG - 0.1x -0.2x 0.1x -0x 0x 0.4x -3.64x
Capitalization / Revenue 1.65x 0.8x 0.57x 0.46x 0.19x 0.23x 0.23x 0.22x
EV / Revenue 3.88x 0.8x 2.01x 1.89x 1.43x 1.45x 1.39x 1.34x
EV / EBITDA -25.1x 31.1x 17.3x 11.1x 7.42x 7.13x 6.67x 6.7x
EV / EBIT -14.3x -29.8x 25.5x 13.5x 8.63x 8.24x 7.59x 7.5x
EV / FCF -14x - -187x -423x -20.7x -65.7x 58.6x -
FCF Yield -7.16% - -0.53% -0.24% -4.82% -1.52% 1.71% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.96 -1.4 -1.56 -0.73 1.34 -0.2967 -0.0477 -0.052
Distribution rate - - - - - - - -
Net sales 1 1,689 2,537 2,908 3,030 2,771 2,891 3,012 3,072
EBITDA 1 -261.3 65.34 337.1 517 535.6 588 625.8 614.9
EBIT 1 -459.3 -68.04 228.7 425.4 460.6 508.7 549.7 549.4
Net income 1 -950.1 -456.8 -541.9 -278.8 524.6 -185.1 -15.69 -5.621
Net Debt 1 3,775 - 4,164 4,319 3,439 3,516 3,493 3,441
Reference price 2 8.590 6.180 4.400 3.650 1.360 1.680 1.680 1.680
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.($)
-5.66x1.45x7.13x-.--% 678M
26.83x9.91x16.18x0.73% 3,928B
119.93x52.98x86.28x-.--% 447B
19.3x5.59x9.74x1.56% 389B
216.99x19.31x56.52x-.--% 280B
28.38x5.66x17.83x1.34% 259B
2273.9x37.98x124.23x-.--% 233B
90.05x8.93x23.9x-.--% 147B
54.84x14.71x38.75x-.--% 124B
13.44x3.57x7.47x-.--% 95.43B
Average 283.80x 16.01x 38.80x 0.36% 590.3B
Weighted average by Cap. 133.23x 14.23x 27.84x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sabre Corporation

Historical PBR trend

Valuation ratios - PBR - Sabre Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sabre Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sabre Corporation


Year-on-year evolution of the Yield

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