Sea Ltd
NYSE:SE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (44.3), the stock would be worth $197.45 (121% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 20.1 | $89.34 |
0%
|
| 3-Year Average | 44.3 | $197.45 |
+121%
|
| Industry Average | 9.3 | $41.43 |
-54%
|
| Country Average | 9.1 | $40.36 |
-55%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$47.5B
|
/ |
Jan 2026
$2B
|
= |
|
|
$47.5B
|
/ |
Dec 2026
$3.8B
|
= |
|
|
$47.5B
|
/ |
Dec 2027
$5B
|
= |
|
|
$47.5B
|
/ |
Dec 2028
$6.2B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| SG |
|
Sea Ltd
NYSE:SE
|
52.9B USD | 20.1 | 33.3 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
76.2B USD | 9.7 | 15.5 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 24.6 | 34.2 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
9.9T JPY | 21.6 | 24.7 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.8B USD | 37.7 | 74.8 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
43.8B USD | -41.9 | -41.1 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
40.1B USD | 41.3 | -10.1 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
127.8B CNY | 20.8 | 33.9 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.9T JPY | 17.7 | 33.6 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.2T JPY | 10.4 | 24.1 | |
| JP |
K
|
Konami Group Corp
XMUN:KOA
|
9.8B EUR | 10.4 | 20.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 5.3 |
| Median | 9.1 |
| 70th Percentile | 17.7 |
| Max | 4 149.6 |
Other Multiples
Sea Ltd
Glance View
In the digital heart of Southeast Asia, Sea Ltd. has carved out a formidable presence, weaving together strands of e-commerce, digital entertainment, and financial technology into a comprehensive ecosystem. Founded in 2009 and headquartered in Singapore, Sea Ltd. embarked on its journey with Garena, a digital entertainment platform. This platform, predominantly known for its game publishing prowess, brought global hits like "Free Fire" to millions across the region, fostering an engaged community that fuels its robust revenue stream from in-game purchases and advertising. Garena's success laid the foundation for Sea's expansion into other sectors, characterized by a relentless focus on understanding and meeting the unique needs of the burgeoning digital economy in Southeast Asia. Building on this solid gaming foundation, Sea Ltd. introduced Shopee, an e-commerce platform launched in 2015, which quickly rose to prominence by offering a localized approach in each market it entered. Shopee distinguished itself with a mobile-first strategy, emphasizing social interactions and engagement through in-app games and live-streaming, which bolstered user retention and spurred sales growth. Complementing these offerings is SeaMoney, their digital financial services arm designed to address the vast underbanked population in the region. Through digital wallets, payment processing, and other financial solutions, SeaMoney integrates seamlessly with Shopee, creating a loop that enhances user experience and loyalty across Sea's platforms. This strategic interplay between gaming, ecommerce, and fintech illustrates Sea Ltd.'s multifaceted approach to capturing and monetizing the diverse digital demands of its audience.
