Sea Ltd banner

Sea Ltd
NYSE:SE

Watchlist Manager
Sea Ltd Logo
Sea Ltd
NYSE:SE
Watchlist
Price: 86.2 USD 1.56% Market Closed
Market Cap: $52.8B

P/FCFE

9.9
Current
47%
Cheaper
vs 3-y average of 18.7

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
9.9
=
Market Cap
$46.7B
/
Free Cash Flow to Equity
$4.8B

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
9.9
=
Market Cap
$46.7B
/
Free Cash Flow to Equity
$4.8B

Valuation Scenarios

Sea Ltd is trading below its 3-year average

If P/FCFE returns to its 3-Year Average (18.7), the stock would be worth $162.55 (89% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+95%
Average Upside
83%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 9.9 $86.2
0%
3-Year Average 18.7 $162.55
+89%
5-Year Average 19 $165.21
+92%
Industry Average 19.3 $167.68
+95%
Country Average 15.6 $136.01
+58%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
SG
Sea Ltd
NYSE:SE
52.7B USD 9.9 29.8
CN
NetEase Inc
NASDAQ:NTES
76B USD 12.2 15.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 30.3 34.2
JP
Nintendo Co Ltd
TSE:7974
8.8T JPY 66.4 22.1
US
Electronic Arts Inc
NASDAQ:EA
50.5B USD 22.3 74.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40B USD -356.4 -10.1
US
Roblox Corp
NYSE:RBLX
32B USD 24.3 -30
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
118B CNY 15.9 18.8
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 106 29.9
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 13.2 22.3
JP
Konami Group Corp
XMUN:KOA
8.7B EUR 65.5 18.5
P/E Multiple
Earnings Growth PEG
SG
Sea Ltd
NYSE:SE
Average P/E: 29.5
29.8
23%
1.3
CN
NetEase Inc
NASDAQ:NTES
15.4
14%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
22.1
26%
0.8
US
Electronic Arts Inc
NASDAQ:EA
74.3
32%
2.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.1 N/A N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -30 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
18.8
N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.9
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
22.3
18%
1.2
JP
K
Konami Group Corp
XMUN:KOA
18.5
22%
0.8

Market Distribution

Lower than 70% of companies in Singapore
Percentile
30th
Based on 379 companies
30th percentile
9.9
Low
0.2 — 10
Typical Range
10 — 28.3
High
28.3 —
Distribution Statistics
Singapore
Min 0.2
30th Percentile 10
Median 15.6
70th Percentile 28.3
Max 572

Sea Ltd
Glance View

In the digital heart of Southeast Asia, Sea Ltd. has carved out a formidable presence, weaving together strands of e-commerce, digital entertainment, and financial technology into a comprehensive ecosystem. Founded in 2009 and headquartered in Singapore, Sea Ltd. embarked on its journey with Garena, a digital entertainment platform. This platform, predominantly known for its game publishing prowess, brought global hits like "Free Fire" to millions across the region, fostering an engaged community that fuels its robust revenue stream from in-game purchases and advertising. Garena's success laid the foundation for Sea's expansion into other sectors, characterized by a relentless focus on understanding and meeting the unique needs of the burgeoning digital economy in Southeast Asia. Building on this solid gaming foundation, Sea Ltd. introduced Shopee, an e-commerce platform launched in 2015, which quickly rose to prominence by offering a localized approach in each market it entered. Shopee distinguished itself with a mobile-first strategy, emphasizing social interactions and engagement through in-app games and live-streaming, which bolstered user retention and spurred sales growth. Complementing these offerings is SeaMoney, their digital financial services arm designed to address the vast underbanked population in the region. Through digital wallets, payment processing, and other financial solutions, SeaMoney integrates seamlessly with Shopee, creating a loop that enhances user experience and loyalty across Sea's platforms. This strategic interplay between gaming, ecommerce, and fintech illustrates Sea Ltd.'s multifaceted approach to capturing and monetizing the diverse digital demands of its audience.

SE Intrinsic Value
128.09 USD
Undervaluation 33%
Intrinsic Value
Price $86.2
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett