The WACC of Sabre Corp (SABR) is 16.0%.
| Range | Selected | |
| Cost of equity | 26.40% - 38.70% | 32.55% |
| Tax rate | 1.90% - 4.00% | 2.95% |
| Cost of debt | 8.50% - 20.90% | 14.70% |
| WACC | 10.1% - 21.8% | 16.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 4.9 | 6.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 26.40% | 38.70% |
| Tax rate | 1.90% | 4.00% |
| Debt/Equity ratio | 9.37 | 9.37 |
| Cost of debt | 8.50% | 20.90% |
| After-tax WACC | 10.1% | 21.8% |
| Selected WACC | 16.0% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for Sabre:
cost_of_equity (32.55%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (4.9) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.