Valuation Sea Limited Singapore S.E.

Stocks

Market Closed - Singapore S.E. 03:46:39 2026-11-06 EST			5-day change	1st Jan Change
1.890 ^SGD	-7.35%		-3.08%	-

11-06	Asian Equities Traded in the US as American Depositary Receipts Surge in Friday Trading	MT
11-05	Asian Equities Traded in the US as American Depositary Receipts Drop Sharply in Thursday Trading	MT

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	46,383	-	-
Change	-	-76.44%	-21.46%	165.48%	23.94%	-38.58%	-	-
Enterprise Value (EV) ¹	117,492	25,792	20,963	55,324	66,795	36,390	33,435	28,881
Change	-	-78.05%	-18.72%	163.92%	20.74%	-45.52%	-8.12%	-13.62%
P/E	-58.3x	-17.6x	162x	143x	50.6x	25.7x	18.8x	14.5x
PBR	16.9x	5.14x	3.24x	6.89x	6.22x	3.16x	2.6x	2.15x
PEG	-	0.8x	-1x	1x	0x	1.5x	0.5x	0.5x
Capitalization / Revenue	12.5x	2.35x	1.76x	3.62x	3.29x	1.48x	1.21x	1.03x
EV / Revenue	11.8x	2.07x	1.6x	3.29x	2.91x	1.16x	0.87x	0.64x
EV / EBITDA	-198x	-29.4x	17.8x	28.2x	19.4x	9.34x	6.78x	4.79x
EV / EBIT	-74.2x	-17.3x	93.3x	83.6x	33.6x	14.1x	9.42x	6.3x
EV / FCF	-196x	-12.7x	11.5x	18.7x	14.8x	7.92x	7.61x	5.12x
FCF Yield	-0.51%	-7.88%	8.69%	5.34%	6.74%	12.6%	13.1%	19.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.84	-2.96	0.25	0.74	2.52	2.947	4.036	5.231
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,955	12,450	13,064	16,820	22,938	31,290	38,389	45,084
EBITDA ¹	-593.6	-878.1	1,179	1,962	3,437	3,896	4,929	6,030
EBIT ¹	-1,583	-1,488	224.8	662.2	1,985	2,587	3,550	4,586
Net income ¹	-2,047	-1,651	150.7	444.3	1,578	1,852	2,592	3,396
Net Debt ¹	-6,583	-3,436	-1,991	-5,614	-8,729	-9,993	-12,949	-17,503
Reference price ²	223.71	52.03	40.50	106.10	127.57	75.73	75.73	75.73
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	26.62x	9.92x	16.06x	0.74%	3,940B
PALANTIR TECHNOLOGIES INC.	95.56x	43.75x	70.51x	-.--%	386B
ORACLE CORPORATION	17.4x	5.28x	9.17x	1.77%	362B
SAP SE	29.16x	5.96x	18.52x	1.28%	271B
PALO ALTO NETWORKS, INC.	199.12x	17.65x	51.68x	-.--%	256B
CROWDSTRIKE HOLDINGS, INC.	1864.04x	36.18x	118.37x	-.--%	223B
APPLOVIN CORPORATION	24.18x	15.46x	18.42x	-.--%	130B
SERVICENOW, INC.	71.34x	6.52x	17.07x	-.--%	106B
ADOBE INC.	13.12x	3.49x	7.29x	-.--%	93.14B
Average	260.06x	16.02x	36.34x	0.42%	640.83B
Weighted average by Cap.	109.90x	13.02x	24.86x	0.68%