|
End-of-day quote
Buenos Aires S.E.
2026-09-11
|
5-day change | 1st Jan Change | ||
| 3.500 USD | -0.85% |
|
-4.37% | -16.86% |
| 09-11 | Sea Insider Sold Shares Worth $273,306, According to a Recent SEC Filing | MT |
| 09-11 | Sea Insider Sold Shares Worth $4,338,141, According to a Recent SEC Filing | 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 | 65,958 | - | - |
| Change | - | -76.44% | -21.46% | 165.48% | 23.94% | -12.67% | - | - |
| Enterprise Value (EV) 1 | 117,492 | 25,792 | 20,963 | 55,324 | 66,795 | 55,269 | 53,062 | 47,376 |
| Change | - | -78.05% | -18.72% | 163.92% | 20.74% | -17.26% | -3.99% | -10.72% |
| P/E | -58.3x | -17.6x | 162x | 143x | 50.6x | 36.3x | 26.1x | 20x |
| PBR | 16.9x | 5.14x | 3.24x | 6.89x | 6.22x | 4.5x | 3.68x | 3.01x |
| PEG | - | 0.8x | -1x | 1x | 0x | 2.1x | 0.7x | 0.7x |
| Capitalization / Revenue | 12.5x | 2.35x | 1.76x | 3.62x | 3.29x | 2.12x | 1.73x | 1.48x |
| EV / Revenue | 11.8x | 2.07x | 1.6x | 3.29x | 2.91x | 1.78x | 1.39x | 1.06x |
| EV / EBITDA | -198x | -29.4x | 17.8x | 28.2x | 19.4x | 14.2x | 10.5x | 7.85x |
| EV / EBIT | -74.2x | -17.3x | 93.3x | 83.6x | 33.6x | 21.3x | 14.7x | 10.1x |
| EV / FCF | -196x | -12.7x | 11.5x | 18.7x | 14.8x | 11.5x | 11.3x | 7.99x |
| FCF Yield | -0.51% | -7.88% | 8.69% | 5.34% | 6.74% | 8.71% | 8.89% | 12.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -3.84 | -2.96 | 0.25 | 0.74 | 2.52 | 2.964 | 4.121 | 5.387 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9,955 | 12,450 | 13,064 | 16,820 | 22,938 | 31,118 | 38,167 | 44,671 |
| EBITDA 1 | -593.6 | -878.1 | 1,179 | 1,962 | 3,437 | 3,887 | 5,045 | 6,038 |
| EBIT 1 | -1,583 | -1,488 | 224.8 | 662.2 | 1,985 | 2,600 | 3,609 | 4,670 |
| Net income 1 | -2,047 | -1,651 | 150.7 | 444.3 | 1,578 | 1,854 | 2,640 | 3,519 |
| 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 | 107.69 | 107.69 | 107.69 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.01x | 9.23x | 15.11x | 0.79% | 3,657B | |
| 108.66x | 47.21x | 76.63x | -.--% | 399B | |
| 393.04x | 16.8x | 66.42x | -.--% | 79.61B | |
| 59.29x | 12.53x | 26.43x | -.--% | 78.47B | |
| 99.99x | 8.53x | 21.61x | -.--% | 76.11B | |
| 36.33x | 1.78x | 14.22x | -.--% | 65.96B | |
| 181.48x | 5.77x | 22.3x | -.--% | 45.46B | |
| 117.76x | 4.65x | 22.77x | -.--% | 40.57B | |
| 26.9x | 5.55x | 26.62x | -.--% | 35.5B | |
| Average | 116.50x | 12.45x | 32.45x | 0.09% | 497.43B | |
| Weighted average by Cap. | 43.49x | 12.58x | 22.03x | 0.65% |
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
- SED Stock
- Valuation Sea Limited
Select your edition
All financial news and data tailored to specific country editions
