|
Market Closed -
NYSE
16:00:02 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 76.55 USD | +1.82% |
|
-1.78% | -39.99% |
| 10-28 | Asian Equities Traded in the US as American Depositary Receipts Decline in Wednesday Trading | MT |
| 10-27 | Shopee hikes capacity in Brazil by 60% in one year, awaits regulation on medicine sales | RE |
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 | 46,047 | - | - |
| Change | - | -76.44% | -21.46% | 165.48% | 23.94% | -39.03% | - | - |
| Enterprise Value (EV) 1 | 117,492 | 25,792 | 20,963 | 55,324 | 66,795 | 36,053 | 33,098 | 28,544 |
| Change | - | -78.05% | -18.72% | 163.92% | 20.74% | -46.02% | -8.2% | -13.76% |
| P/E | -58.3x | -17.6x | 162x | 143x | 50.6x | 25.5x | 18.6x | 14.4x |
| PBR | 16.9x | 5.14x | 3.24x | 6.89x | 6.22x | 3.13x | 2.58x | 2.13x |
| PEG | - | 0.8x | -1x | 1x | 0x | 1.5x | 0.5x | 0.5x |
| Capitalization / Revenue | 12.5x | 2.35x | 1.76x | 3.62x | 3.29x | 1.47x | 1.2x | 1.02x |
| EV / Revenue | 11.8x | 2.07x | 1.6x | 3.29x | 2.91x | 1.15x | 0.86x | 0.63x |
| EV / EBITDA | -198x | -29.4x | 17.8x | 28.2x | 19.4x | 9.25x | 6.72x | 4.73x |
| EV / EBIT | -74.2x | -17.3x | 93.3x | 83.6x | 33.6x | 13.9x | 9.32x | 6.22x |
| EV / FCF | -196x | -12.7x | 11.5x | 18.7x | 14.8x | 7.85x | 7.53x | 5.06x |
| FCF Yield | -0.51% | -7.88% | 8.69% | 5.34% | 6.74% | 12.7% | 13.3% | 19.7% |
| 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 | 75.18 | 75.18 | 75.18 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.51x | 1.15x | 9.25x | -.--% | 46.05B | |
| 26.94x | 9.94x | 16.2x | 0.72% | 3,944B | |
| 126.93x | 56.12x | 91.36x | -.--% | 473B | |
| 21.76x | 6.13x | 10.67x | 1.38% | 438B | |
| 250.29x | 22.36x | 65.45x | -.--% | 323B | |
| 2666.6x | 44.68x | 146.17x | -.--% | 274B | |
| 29.22x | 5.97x | 18.56x | 1.27% | 272B | |
| 95.31x | 9.45x | 25.29x | -.--% | 155B | |
| 56.66x | 15.15x | 39.93x | -.--% | 128B | |
| 509.47x | 21.34x | 84.4x | -.--% | 99.97B | |
| Average | 380.87x | 19.23x | 50.73x | 0.34% | 615.19B | |
| Weighted average by Cap. | 173.67x | 15.46x | 31.83x | 0.62% |
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
- Valuation Sea Limited
Select your edition
All financial news and data tailored to specific country editions
