SE Intrinsic Valuation and Fundamental Analysis - Sea Ltd - Alpha Spread

Sea Ltd
NYSE:SE

Watchlist Manager
Sea Ltd Logo
Sea Ltd
NYSE:SE
Watchlist
Price: 77.18 USD -1.96% Market Closed
Market Cap: 44.3B USD
Have any thoughts about
Sea Ltd?
Write Note

Intrinsic Value

The intrinsic value of one SE stock under the Base Case scenario is 43.81 USD. Compared to the current market price of 77.18 USD, Sea Ltd is Overvalued by 43%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

SE Intrinsic Value
43.81 USD
Overvaluation 43%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
How do you feel about SE?
Bearish
Neutral
Bullish

Valuation Backtest
Sea Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling SE based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

AI Assistant
AI Assistant
Ask me anything about Sea Ltd

Provide an overview of the primary business activities
of Sea Ltd.

What unique competitive advantages
does Sea Ltd hold over its rivals?

What risks and challenges
does Sea Ltd face in the near future?

Summarize the latest earnings call
of Sea Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Sea Ltd.

Provide P/S
for Sea Ltd.

Provide P/E
for Sea Ltd.

Provide P/OCF
for Sea Ltd.

Provide P/FCFE
for Sea Ltd.

Provide P/B
for Sea Ltd.

Provide EV/S
for Sea Ltd.

Provide EV/GP
for Sea Ltd.

Provide EV/EBITDA
for Sea Ltd.

Provide EV/EBIT
for Sea Ltd.

Provide EV/OCF
for Sea Ltd.

Provide EV/FCFF
for Sea Ltd.

Provide EV/IC
for Sea Ltd.

Show me price targets
for Sea Ltd made by professional analysts.

What are the Revenue projections
for Sea Ltd?

How accurate were the past Revenue estimates
for Sea Ltd?

What are the Net Income projections
for Sea Ltd?

How accurate were the past Net Income estimates
for Sea Ltd?

What are the EPS projections
for Sea Ltd?

How accurate were the past EPS estimates
for Sea Ltd?

What are the EBIT projections
for Sea Ltd?

How accurate were the past EBIT estimates
for Sea Ltd?

Compare the revenue forecasts
for Sea Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Sea Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sea Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sea Ltd compared to its peers.

Compare the P/E ratios
of Sea Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Sea Ltd with its peers.

Analyze the financial leverage
of Sea Ltd compared to its main competitors.

Show all profitability ratios
for Sea Ltd.

Provide ROE
for Sea Ltd.

Provide ROA
for Sea Ltd.

Provide ROIC
for Sea Ltd.

Provide ROCE
for Sea Ltd.

Provide Gross Margin
for Sea Ltd.

Provide Operating Margin
for Sea Ltd.

Provide Net Margin
for Sea Ltd.

Provide FCF Margin
for Sea Ltd.

Show all solvency ratios
for Sea Ltd.

Provide D/E Ratio
for Sea Ltd.

Provide D/A Ratio
for Sea Ltd.

Provide Interest Coverage Ratio
for Sea Ltd.

Provide Altman Z-Score Ratio
for Sea Ltd.

Provide Quick Ratio
for Sea Ltd.

Provide Current Ratio
for Sea Ltd.

Provide Cash Ratio
for Sea Ltd.

What is the historical Revenue growth
over the last 5 years for Sea Ltd?

What is the historical Net Income growth
over the last 5 years for Sea Ltd?

What is the current Free Cash Flow
of Sea Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Sea Ltd.

Business Breakdown

Sea Limited, often referred to simply as Sea, is a leading Southeast Asian technology company that operates across three core segments: digital entertainment, e-commerce, and digital financial services. Founded in 2009, Sea has transformed the way millions of consumers shop, play, and transact online. Its flagship gaming platform, Garena, has captivated users with popular titles like Free Fire, while Shopee, its e-commerce arm, has rapidly gained market share as a favorite marketplace for both buyers and sellers. SeaMoney, the company’s digital wallet and financial services segment, further enhances its ecosystem by providing convenient payment solutions, making online transactions seamless...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sea Ltd

Current Assets 12.9B
Cash & Short-Term Investments 6B
Receivables 3.5B
Other Current Assets 3.4B
Non-Current Assets 6.7B
Long-Term Investments 3.8B
PP&E 2.2B
Intangibles 142.1m
Other Non-Current Assets 589m
Current Liabilities 8.6B
Accounts Payable 293.7m
Accrued Liabilities 2.1B
Short-Term Debt 2.4B
Other Current Liabilities 3.9B
Non-Current Liabilities 4.1B
Long-Term Debt 2.9B
Other Non-Current Liabilities 1.2B
Efficiency

Earnings Waterfall
Sea Ltd

Revenue
14.5B USD
Cost of Revenue
-8.4B USD
Gross Profit
6.1B USD
Operating Expenses
-6.1B USD
Operating Income
-30.2m USD
Other Expenses
-170.5m USD
Net Income
-200.7m USD

Free Cash Flow Analysis
Sea Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Sea Limited's Q2 2024 saw total GAAP revenue grow by 23% year-on-year to $3.8 billion, driven primarily by e-commerce and digital financial services. Shopee's gross orders increased by 40% and its GMV rose by 29%. The company expects Shopee to achieve adjusted EBITDA profitability from Q3 2024, revising up the full-year GMV growth rate to the mid-20s. SeaMoney's digital financial services revenue climbed 21%, and its loan book reached $3.5 billion, growing nearly 40%. Digital entertainment, led by Free Fire, saw bookings rise by 21% year-on-year, affirming the game's strong user engagement and growth potential.

What is Earnings Call?
Fundamental Scores

SE Profitability Score
Profitability Due Diligence

Sea Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
41/100
Profitability
Score

Sea Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

SE Solvency Score
Solvency Due Diligence

Sea Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
42/100
Solvency
Score

Sea Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SE Price Targets Summary
Sea Ltd

Wall Street analysts forecast SE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SE is 90.58 USD with a low forecast of 69.69 USD and a high forecast of 103.95 USD.

Lowest
Price Target
69.69 USD
10% Downside
Average
Price Target
90.58 USD
17% Upside
Highest
Price Target
103.95 USD
35% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SE?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for SE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about SE dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

SE Price
Sea Ltd

1M 1M
+23%
6M 6M
+34%
1Y 1Y
+102%
3Y 3Y
-78%
5Y 5Y
+157%
10Y 10Y
+375%
Annual Price Range
77.18
52w Low
34.82
52w High
83.18
Price Metrics
Average Annual Return 90.14%
Standard Deviation of Annual Returns 205.31%
Max Drawdown -91%
Shares Statistics
Market Capitalization 44.3B USD
Shares Outstanding 574 339 968
Percentage of Shares Shorted 6.56%

Competitive Landscape

SE News

Other Videos

Profile

Sea Ltd Logo
Sea Ltd

Country

Singapore

Industry

Media

Market Cap

44.3B USD

Dividend Yield

0%

Description

Sea Ltd. is an internet and mobile platform company, which engages in the provision of online gaming services. The firm operates under three segments, namely digital entertainment, e-commerce, as well as digital payments and financial services. Its businesses include Garena, Shopee, and SeaMoney. Garena's platform offers mobile and personal computer (PC) online games and develops mobile games for the global market. The company offers e-sports and provides access to other entertainment content and social features, such as live streaming of gameplay, user chat and online forums. Shopee's platform is a mobile-centric, social-focused marketplace. The company provides users a shopping environment with integrated payment, logistics infrastructure and seller services. SeaMoney provides various payment services and loans to individuals and businesses. The company also integrates with third party merchant partners and covers a set of consumption use cases. The company operates in locations, such as Indonesia, Taiwan, Vietnam, Thailand, Singapore, Malaysia, and the Philippines, among others.

Contact

1 Fusionopolis Place, #17-10 Galaxis
+6562708100.0
www.sea.com

IPO

2017-10-20

Employees

33 800

Officers

See Also

Discover More
What is the Intrinsic Value of one SE stock?

The intrinsic value of one SE stock under the Base Case scenario is 43.81 USD.

Is SE stock undervalued or overvalued?

Compared to the current market price of 77.18 USD, Sea Ltd is Overvalued by 43%.

Back to Top