Sabre Corporation

Sabre Corporation

SABRยทNASDAQ

$1.84

-2.1%
Consumer CyclicalTravel Services

Sabre Corporation, through its subsidiary, Sabre Holdings Corporation, provides software and technology solutions for the travel industry worldwide. It operates in two segments, Travel Solutions and Hospitality Solutions. The Travel Solutions segment operates as a business-to-business travel marketplace that offers travel content, such as inventory, prices, and availability from a range of travel suppliers, including airlines, hotels, car rental brands, rail carriers, cruise lines, and tour operators with a network of travel buyers comprising online and offline travel agencies, travel management companies, and corporate travel departments. This segment also provides a portfolio of software technology products and solutions through software-as-a-service (SaaS) and hosted delivery models to airlines and other travel suppliers. Its products include reservation systems for carriers, commercial and operations products, agency solutions, and data-driven intelligence solutions. The Hospitality Solutions segment provides software and solutions to hoteliers through SaaS and hosted delivery models. Sabre Corporation was incorporated in 2006 and is headquartered in Southlake, Texas.

At a Glance

Live Snapshot
Market Cap$727.38M
EPS1.3400
P/E Ratio1.37
Earnings Date08/06/2026
Sabre Corporation

Sabre Corporation Fair Value Envelope

SABR ยท NASDAQ

Our analysis suggests that SABR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.84, this represents a potential HIDDEN relative to our calculated worth for Sabre Corporation.

Intrinsic Value
Current Price: $1.84

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$126.8M
+ Cash & Equivalents$791.6M
Firm Value$664.8M
- Debt$4.5B
Equity Value-$3.8B
/ Shares Outstanding394,884,884B
DCF Value-$10
OVERVALUED BY 622%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$65.3M
-$32.6M
-$16.3M
-$8.2M
-$4.1M
-$2.0M
-$1.0M
-$509.9K
-$254.9K
-$127.5K
Maintenance CapEx
-$8.3M
-$4.1M
-$2.1M
-$1.0M
-$518.0K
-$259.0K
-$129.5K
-$64.8K
-$32.4K
-$16.2K
Owner Earnings
-$73.6M
-$36.8M
-$18.4M
-$9.2M
-$4.6M
-$2.3M
-$1.1M
-$574.6K
-$287.3K
-$143.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$68.1M
-$31.5M
-$14.6M
-$6.8M
-$3.1M
-$1.4M
-$670.6K
-$310.4K
-$143.7K
-$66.5K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.