The WACC of Sabre Corp (SABR) is 12.5%.
| Range | Selected | |
| Cost of equity | 9.60% - 14.80% | 12.20% |
| Tax rate | 1.90% - 4.00% | 2.95% |
| Cost of debt | 6.30% - 19.90% | 13.10% |
| WACC | 6.9% - 18.2% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.25 | 1.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 14.80% |
| Tax rate | 1.90% | 4.00% |
| Debt/Equity ratio | 3.88 | 3.88 |
| Cost of debt | 6.30% | 19.90% |
| After-tax WACC | 6.9% | 18.2% |
| Selected WACC | 12.5% | |