Sea Ltd
NYSE:SE

Watchlist Manager
Sea Ltd Logo
Sea Ltd
NYSE:SE
Watchlist
Price: 122.83 USD 1.4% Market Closed
Market Cap: $72.7B

Relative Value

The Relative Value of one SE stock under the Base Case scenario is hidden USD. Compared to the current market price of 122.83 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

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
72.7B USD 3.5 51.3 40.1 40.1
CN
NetEase Inc
NASDAQ:NTES
85.6B USD 5.3 16.5 84.5 89.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.7 31.4 30.9 32.6
US
Roblox Corp
NYSE:RBLX
52.4B USD 11.7 -54.1 -56 -45.2
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.5B USD 7.2 -11.1 51.9 -123
JP
Nexon Co Ltd
TSE:3659
3.5T JPY 8.2 31.1 22.2 24.3
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
146.1B CNY 4.2 38.6 24.2 24.2
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.2 33.8 17.6 22.6
CN
Bilibili Inc
NASDAQ:BILI
13.8B USD 3.2 125.3 177.6 772.3
P/E Multiple
Earnings Growth PEG
SG
Sea Ltd
NYSE:SE
Average P/E: 46.6
51.3
97%
0.5
CN
NetEase Inc
NASDAQ:NTES
16.5
17%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
31.4
31%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -54.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.1 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
31.1
1%
31.1
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
38.6
94%
0.4
JP
Konami Holdings Corp
TSE:9766
33.8
21%
1.6
CN
Bilibili Inc
NASDAQ:BILI
125.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Sea Ltd
NYSE:SE
Average EV/EBITDA: 50.6
40.1
75%
0.5
CN
NetEase Inc
NASDAQ:NTES
84.5
16%
5.3
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
30.9
36%
0.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -56 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
51.9
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
22.2
7%
3.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.6
15%
1.2
CN
Bilibili Inc
NASDAQ:BILI
177.6
74%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Sea Ltd
NYSE:SE
Average EV/EBIT: 119.5
40.1
88%
0.5
CN
NetEase Inc
NASDAQ:NTES
89.8
16%
5.6
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
32.6
N/A N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -45.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -123 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
24.3
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.6
N/A N/A
CN
Bilibili Inc
NASDAQ:BILI
772.3
N/A N/A