Sea Ltd
NYSE:SE

Watchlist Manager
Sea Ltd Logo
Sea Ltd
NYSE:SE
Watchlist
Price: 128.28 USD -4.26%
Market Cap: 75.9B USD

Relative Value

The Relative Value of one SE stock under the Base Case scenario is hidden USD. Compared to the current market price of 128.28 USD, Sea Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
18
Median 3Y
3.2
Median 5Y
4.1
Industry
1.5
Forward
3.3
vs History
38
vs Industry
3
Median 3Y
76.4
Median 5Y
-13.4
Industry
17.1
Forward
46.2
vs History
68
vs Industry
10
Median 3Y
20
Median 5Y
22
Industry
11.1
vs History
68
vs Industry
12
Median 3Y
20.3
Median 5Y
22.3
Industry
15.6
vs History
57
vs Industry
6
Median 3Y
7.1
Median 5Y
7.9
Industry
1.8
vs History
58
vs Industry
19
Median 3Y
3.1
Median 5Y
3.8
Industry
1.6
Forward
3.1
vs History
61
vs Industry
18
Median 3Y
7.5
Median 5Y
9.2
Industry
3.6
vs History
31
vs Industry
3
Median 3Y
44.5
Median 5Y
-15.9
Industry
8.9
Forward
20.8
vs History
36
vs Industry
4
Median 3Y
60.4
Median 5Y
-15.9
Industry
12.7
Forward
34.2
vs History
69
vs Industry
10
Median 3Y
19.3
Median 5Y
21.3
Industry
10.7
vs History
66
vs Industry
11
Median 3Y
19.5
Median 5Y
20.4
Industry
12.6
vs History
53
vs Industry
12
Median 3Y
3.5
Median 5Y
4.7
Industry
1.5

Multiples Across Competitors

SE Competitors Multiples
Sea Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Sea Ltd
NYSE:SE
75.9B USD 3.6 53.5 41.9 41.9
JP
Nintendo Co Ltd
TSE:7974
13.9T JPY 9.3 47.1 39.8 41.9
CN
NetEase Inc
NASDAQ:NTES
88.2B USD 5.6 17.2 12.8 13.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
68.5B USD 15.4 -70.7 -73.8 -59.6
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.3 32.6 40.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.7B USD 7.3 -11.4 53.2 -126.1
JP
Konami Holdings Corp
TSE:9766
3.1T JPY 6.7 36.3 19 24.4
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.8 29.8 17.4 18.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
125.5B CNY 3.7 33.8 20.8 20.8
JP
Konami Group Corp
XMUN:KOA
10.8B EUR 4.2 23.1 11.5 14.8
P/E Multiple
Earnings Growth PEG
SG
Sea Ltd
NYSE:SE
Average P/E: 36.9
53.5
97%
0.6
JP
Nintendo Co Ltd
TSE:7974
47.1
32%
1.5
CN
NetEase Inc
NASDAQ:NTES
17.2
17%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -70.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.3
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
36.3
21%
1.7
JP
N
Nexon Co Ltd
TSE:3659
29.8
0%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.8
94%
0.4
JP
K
Konami Group Corp
XMUN:KOA
23.1
21%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Sea Ltd
NYSE:SE
Average EV/EBITDA: 27.4
41.9
76%
0.6
JP
Nintendo Co Ltd
TSE:7974
39.8
37%
1.1
CN
NetEase Inc
NASDAQ:NTES
12.8
16%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -73.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.2
60%
0.9
JP
Konami Holdings Corp
TSE:9766
19
15%
1.3
JP
N
Nexon Co Ltd
TSE:3659
17.4
5%
3.5
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.8
54%
0.4
JP
K
Konami Group Corp
XMUN:KOA
11.5
15%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Sea Ltd
NYSE:SE
Average EV/EBIT: 27.3
41.9
88%
0.5
JP
Nintendo Co Ltd
TSE:7974
41.9
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.6
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.8
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.1 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.8
48%
0.4
JP
K
Konami Group Corp
XMUN:KOA
14.8
N/A N/A