Sea Ltd
NYSE:SE

Watchlist Manager
Sea Ltd Logo
Sea Ltd
NYSE:SE
Watchlist
Price: 134.58 USD 1.6% Market Closed
Market Cap: 77B USD

Intrinsic Value

The intrinsic value of one SE stock under the Base Case scenario is 63.26 USD. Compared to the current market price of 134.58 USD, Sea Ltd is Overvalued by 53%.

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

SE Intrinsic Value
63.26 USD
Overvaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Sea Ltd

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
SE
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for SE cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about SE?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Sea Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sea Ltd

Current Assets 16.9B
Cash & Short-Term Investments 8.6B
Receivables 4.8B
Other Current Assets 3.5B
Non-Current Assets 5.8B
Long-Term Investments 2.7B
PP&E 2.2B
Intangibles 134.9m
Other Non-Current Assets 786.1m
Efficiency

Free Cash Flow Analysis
Sea Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Sea Ltd

Revenue
16.8B USD
Cost of Revenue
-9.6B USD
Gross Profit
7.2B USD
Operating Expenses
-6.5B USD
Operating Income
662.2m USD
Other Expenses
-217.8m USD
Net Income
444.3m USD
Fundamental Scores

SE Profitability Score
Profitability Due Diligence

Sea Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Positive 3-Years Revenue Growth
45/100
Profitability
Score

Sea Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

SE Solvency Score
Solvency Due Diligence

Sea Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Average Altman Z-Score
Long-Term Solvency
58/100
Solvency
Score

Sea Ltd's solvency score is 58/100. 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 160.21 USD with a low forecast of 121.2 USD and a high forecast of 191.1 USD.

Lowest
Price Target
121.2 USD
10% Downside
Average
Price Target
160.21 USD
19% Upside
Highest
Price Target
191.1 USD
42% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Sea Ltd
does not pay dividends
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
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

SE News

Other Videos
What is the Intrinsic Value of one SE stock?

The intrinsic value of one SE stock under the Base Case scenario is 63.26 USD.

Is SE stock undervalued or overvalued?

Compared to the current market price of 134.58 USD, Sea Ltd is Overvalued by 53%.

Back to Top