|
Market Closed -
Sao Paulo
16:05:00 2026-09-24 EDT
|
5-day change | 1st Jan Change | ||
| 20.83 BRL | -2.71% |
|
-2.21% | -25.74% |
| 09-24 | Asian Equities Traded in the US as American Depositary Receipts Fall in Thursday Trading | MT |
| 09-23 | Asian Equities Traded in the US as American Depositary Receipts Fall in Wednesday Trading | MT |
Company Valuation: Sea Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 124,075 | 29,227 | 22,954 | 60,937 | 75,524 | 61,696 | - | - |
| Change | - | -76.44% | -21.46% | 165.48% | 23.94% | -18.31% | - | - |
| Enterprise Value (EV) 1 | 117,492 | 25,792 | 20,963 | 55,324 | 66,795 | 51,006 | 48,799 | 43,113 |
| Change | - | -78.05% | -18.72% | 163.92% | 20.74% | -23.64% | -4.33% | -11.65% |
| P/E | -58.3x | -17.6x | 162x | 143x | 50.6x | 34x | 24.5x | 18.7x |
| PBR | 16.9x | 5.14x | 3.24x | 6.89x | 6.22x | 4.21x | 3.45x | 2.82x |
| PEG | - | 0.8x | -1x | 1x | 0x | 1.9x | 0.6x | 0.6x |
| Capitalization / Revenue | 12.5x | 2.35x | 1.76x | 3.62x | 3.29x | 1.98x | 1.62x | 1.38x |
| EV / Revenue | 11.8x | 2.07x | 1.6x | 3.29x | 2.91x | 1.64x | 1.28x | 0.97x |
| EV / EBITDA | -198x | -29.4x | 17.8x | 28.2x | 19.4x | 13.1x | 9.78x | 7.15x |
| EV / EBIT | -74.2x | -17.3x | 93.3x | 83.6x | 33.6x | 19.6x | 13.5x | 9.24x |
| EV / FCF | -196x | -12.7x | 11.5x | 18.7x | 14.8x | 10.6x | 10.4x | 7.29x |
| FCF Yield | -0.51% | -7.88% | 8.69% | 5.34% | 6.74% | 9.44% | 9.65% | 13.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -3.84 | -2.96 | 0.25 | 0.74 | 2.52 | 2.962 | 4.118 | 5.384 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9,955 | 12,450 | 13,064 | 16,820 | 22,938 | 31,100 | 38,148 | 44,635 |
| EBITDA 1 | -593.6 | -878.1 | 1,179 | 1,962 | 3,437 | 3,885 | 4,989 | 6,032 |
| EBIT 1 | -1,583 | -1,488 | 224.8 | 662.2 | 1,985 | 2,597 | 3,605 | 4,666 |
| Net income 1 | -2,047 | -1,651 | 150.7 | 444.3 | 1,578 | 1,852 | 2,637 | 3,516 |
| Net Debt 1 | -6,583 | -3,436 | -1,991 | -5,614 | -8,729 | -10,689 | -12,897 | -18,583 |
| Reference price 2 | 223.71 | 52.03 | 40.50 | 106.10 | 127.57 | 100.73 | 100.73 | 100.73 |
| Nbr of stocks (in thousands) | 554,625 | 561,738 | 566,759 | 574,340 | 592,020 | 612,485 | - | - |
| Announcement Date | 3/1/22 | 3/7/23 | 3/4/24 | 3/4/25 | 3/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.28x | 9.34x | 15.26x | 0.8% | 3,697B | |
| 126.07x | 55.06x | 89.36x | -.--% | 463B | |
| 458.99x | 19.62x | 77.59x | -.--% | 92.25B | |
| 67x | 14.14x | 29.8x | -.--% | 88.68B | |
| 106.97x | 9.05x | 24.18x | -.--% | 81.43B | |
| 34x | 1.64x | 13.13x | -.--% | 61.7B | |
| 193.18x | 6.2x | 24.01x | -.--% | 48.76B | |
| 34.88x | 7.3x | 35.04x | -.--% | 46.02B | |
| 110.17x | 4.35x | 21.13x | -.--% | 37.95B | |
| Average | 128.50x | 14.08x | 36.61x | 0.09% | 513B | |
| Weighted average by Cap. | 48.97x | 14.02x | 24.68x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SE Stock
- S2EA34 Stock
- Valuation Sea Limited
Select your edition
All financial news and data tailored to specific country editions
