The WACC of Sabre Corp (SABR) is 13.2%.
| Range | Selected | |
| Cost of equity | 11.50% - 15.60% | 13.55% |
| Tax rate | 1.90% - 4.00% | 2.95% |
| Cost of debt | 6.30% - 20.90% | 13.60% |
| WACC | 7.4% - 19.0% | 13.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.67 | 1.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.50% | 15.60% |
| Tax rate | 1.90% | 4.00% |
| Debt/Equity ratio | 3.35 | 3.35 |
| Cost of debt | 6.30% | 20.90% |
| After-tax WACC | 7.4% | 19.0% |
| Selected WACC | 13.2% | |