COMP <GO>

SABR vs RZLV // EV/EBITDA & P/E VALUATION

Sabre Corporation (NASDAQ) VS. Rezolve AI PLC (NASDAQ) • 15-METRIC TALLY: SABR 4 — RZLV 1

■ METRIC PARITY

LAST: $1.65 (+3.13%) • MKT CAP: $665.9M

valuation

10.9x

LAST: $1.48 (-3.27%) • MKT CAP: $592.6M

valuation

—

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SABR VS. RZLV) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	SABR	RZLV	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	56.40%	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	-35.00%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	10.9x	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	-10.67%	—	TIE	/fcf-yield <GO>
Operating Margin	10.70%	-60.00%	+70.70	SABR	/operating-margins <GO>
Net Profit Margin	18.90%	-60.00%	+78.90	SABR	/net-margins <GO>
Revenue Growth (YoY)	1.00%	180.00%	-179.00	RZLV	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	0.20	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	4/9	4/9	0.00	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	38.3	30.5	+7.84	SABR	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$665.9M	$592.6M	$73.3M	SABR	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	SABR REV	RZLV REV	SABR GROSS %	RZLV GROSS %	SABR FCF	RZLV FCF
FY 2025	$2.77B	$46.8M	56.4%	—	—	-$63.2M
FY 2024	$2.74B	$2.0M	58.2%	—	—	-$22.4M
FY 2023	$2.64B	$145.1K	—	—	—	-$13.0M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

SABR // BETA —

RZLV // BETA —