Sea Ltd
NYSE:SE

Watchlist Manager
Sea Ltd Logo
Sea Ltd
NYSE:SE
Watchlist
Price: 114.62 USD -1.47%
Market Cap: 65.8B USD
Have any thoughts about
Sea Ltd?
Write Note

Intrinsic Value

The intrinsic value of one SE stock under the Base Case scenario is 43.52 USD. Compared to the current market price of 114.62 USD, Sea Ltd is Overvalued by 62%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

SE Intrinsic Value
43.52 USD
Overvaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Sea Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for SE cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about SE?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Sea Ltd

Provide an overview of the primary business activities
of Sea Ltd.

What unique competitive advantages
does Sea Ltd hold over its rivals?

What risks and challenges
does Sea Ltd face in the near future?

Summarize the latest earnings call
of Sea Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Sea Ltd.

Provide P/S
for Sea Ltd.

Provide P/E
for Sea Ltd.

Provide P/OCF
for Sea Ltd.

Provide P/FCFE
for Sea Ltd.

Provide P/B
for Sea Ltd.

Provide EV/S
for Sea Ltd.

Provide EV/GP
for Sea Ltd.

Provide EV/EBITDA
for Sea Ltd.

Provide EV/EBIT
for Sea Ltd.

Provide EV/OCF
for Sea Ltd.

Provide EV/FCFF
for Sea Ltd.

Provide EV/IC
for Sea Ltd.

Show me price targets
for Sea Ltd made by professional analysts.

What are the Revenue projections
for Sea Ltd?

How accurate were the past Revenue estimates
for Sea Ltd?

What are the Net Income projections
for Sea Ltd?

How accurate were the past Net Income estimates
for Sea Ltd?

What are the EPS projections
for Sea Ltd?

How accurate were the past EPS estimates
for Sea Ltd?

What are the EBIT projections
for Sea Ltd?

How accurate were the past EBIT estimates
for Sea Ltd?

Compare the revenue forecasts
for Sea Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Sea Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sea Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sea Ltd compared to its peers.

Compare the P/E ratios
of Sea Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Sea Ltd with its peers.

Analyze the financial leverage
of Sea Ltd compared to its main competitors.

Show all profitability ratios
for Sea Ltd.

Provide ROE
for Sea Ltd.

Provide ROA
for Sea Ltd.

Provide ROIC
for Sea Ltd.

Provide ROCE
for Sea Ltd.

Provide Gross Margin
for Sea Ltd.

Provide Operating Margin
for Sea Ltd.

Provide Net Margin
for Sea Ltd.

Provide FCF Margin
for Sea Ltd.

Show all solvency ratios
for Sea Ltd.

Provide D/E Ratio
for Sea Ltd.

Provide D/A Ratio
for Sea Ltd.

Provide Interest Coverage Ratio
for Sea Ltd.

Provide Altman Z-Score Ratio
for Sea Ltd.

Provide Quick Ratio
for Sea Ltd.

Provide Current Ratio
for Sea Ltd.

Provide Cash Ratio
for Sea Ltd.

What is the historical Revenue growth
over the last 5 years for Sea Ltd?

What is the historical Net Income growth
over the last 5 years for Sea Ltd?

What is the current Free Cash Flow
of Sea Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Sea Ltd.

Business Breakdown

Sea Limited, often referred to simply as Sea, is a leading Southeast Asian technology company that operates across three core segments: digital entertainment, e-commerce, and digital financial services. Founded in 2009, Sea has transformed the way millions of consumers shop, play, and transact online. Its flagship gaming platform, Garena, has captivated users with popular titles like Free Fire, while Shopee, its e-commerce arm, has rapidly gained market share as a favorite marketplace for both buyers and sellers. SeaMoney, the company’s digital wallet and financial services segment, further enhances its ecosystem by providing convenient payment solutions, making online transactions seamless...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sea Ltd

Current Assets 15.6B
Cash & Short-Term Investments 7.9B
Receivables 4.2B
Other Current Assets 3.4B
Non-Current Assets 6.1B
Long-Term Investments 3B
PP&E 2.3B
Intangibles 144.6m
Other Non-Current Assets 690.6m
Current Liabilities 9.6B
Accounts Payable 274.8m
Accrued Liabilities 2.5B
Short-Term Debt 2.7B
Other Current Liabilities 4.2B
Non-Current Liabilities 4.2B
Long-Term Debt 2.9B
Other Non-Current Liabilities 1.3B
Efficiency

Earnings Waterfall
Sea Ltd

Revenue
15.5B USD
Cost of Revenue
-9B USD
Gross Profit
6.5B USD
Operating Expenses
-6.2B USD
Operating Income
299.9m USD
Other Expenses
-202.6m USD
Net Income
97.3m USD

Free Cash Flow Analysis
Sea Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Sea Limited achieved robust Q3 2024 results, with total revenue climbing 31% to $4.3 billion. Shopee expects mid-20% GMV growth, fueled by a 24% increase in gross orders. SeaMoney's loans surged over 70%, aiding a stable non-performing loan ratio of 1.2%. Garena projects Free Fire bookings to outpace 30% growth. Positive EBITDA was seen in Asia and Brazil for Shopee, marking a significant turnaround from losses last year. The company anticipates continued operational efficiencies, supporting profitability and potential investment returns as market competitive pressures stabilize.

What is Earnings Call?
Fundamental Scores

SE Profitability Score
Profitability Due Diligence

Sea Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Exceptional 3-Years Revenue Growth
42/100
Profitability
Score

Sea Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

SE Solvency Score
Solvency Due Diligence

Sea Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Short-Term Solvency
Long-Term Solvency
48/100
Solvency
Score

Sea Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SE Price Targets Summary
Sea Ltd

Wall Street analysts forecast SE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SE is 126.85 USD with a low forecast of 93.93 USD and a high forecast of 157.5 USD.

Lowest
Price Target
93.93 USD
18% Downside
Average
Price Target
126.85 USD
11% Upside
Highest
Price Target
157.5 USD
37% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SE?

Click here to dive deeper.

Dividends

Sea Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for SE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

SE News

Other Videos

Profile

Sea Ltd Logo
Sea Ltd

Country

Singapore

Industry

Media

Market Cap

66.8B USD

Dividend Yield

0%

Description

Sea Ltd. is an internet and mobile platform company, which engages in the provision of online gaming services. The firm operates under three segments, namely digital entertainment, e-commerce, as well as digital payments and financial services. Its businesses include Garena, Shopee, and SeaMoney. Garena's platform offers mobile and personal computer (PC) online games and develops mobile games for the global market. The company offers e-sports and provides access to other entertainment content and social features, such as live streaming of gameplay, user chat and online forums. Shopee's platform is a mobile-centric, social-focused marketplace. The company provides users a shopping environment with integrated payment, logistics infrastructure and seller services. SeaMoney provides various payment services and loans to individuals and businesses. The company also integrates with third party merchant partners and covers a set of consumption use cases. The company operates in locations, such as Indonesia, Taiwan, Vietnam, Thailand, Singapore, Malaysia, and the Philippines, among others.

Contact

1 Fusionopolis Place, #17-10 Galaxis
+6562708100.0
www.sea.com

IPO

2017-10-20

Employees

33 800

Officers

Founder, Chairman & CEO
Mr. Forrest Xiaodong Li
President
Mr. Chris Zhimin Feng
Co-Founder, COO & Director
Mr. Gang Ye
Co-Founder & Chief Product Officer of Shopee
Mr. Jingye Chen
Chief Financial Officer
Mr. Tony Tianyu Hou
Chief Corporate Officer, Group General Counsel & Company Secretary
Ms. Yanjun Wang Esq.
Show More
President of Garena
Mr. Feng Zhao
Show Less

See Also

Discover More
What is the Intrinsic Value of one SE stock?

The intrinsic value of one SE stock under the Base Case scenario is 43.52 USD.

Is SE stock undervalued or overvalued?

Compared to the current market price of 114.62 USD, Sea Ltd is Overvalued by 62%.

Back to Top