Sea Ltd banner

Multiples-Based Value

The Multiples-Based Value for Sea Ltd (931) under the Base Case is hidden EUR. Compared with the current market price of 70.2 EUR, the stock appears hidden .

Multiples-Based 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.

Sea Ltd Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

Multiples Across Competitors

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
SWB:931
48.2B EUR 2.2 32.1 21.1 21.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
CN
NetEase Inc
NASDAQ:NTES
72.5B USD 4.5 15 9.2 9.8
JP
Nintendo Co Ltd
TSE:7974
10.1T JPY 4.8 25.3 22.3 23.4
US
Electronic Arts Inc
NASDAQ:EA
51B USD 7 75 37.8 49.9
US
Roblox Corp
NYSE:RBLX
40.7B USD 8.1 -37.1 -37.6 -30.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
36.7B USD 5.7 -9.5 38.7 -128.7
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
128.9B CNY 3.8 34.2 21 21
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 5.7 30.7 16 20.4
JP
Nexon Co Ltd
TSE:3659
2.2T JPY 4.5 23.4 9.6 10.5
JP
Konami Group Corp
XMUN:KOA
9B EUR 3.5 19.1 9.4 11.9
P/E Multiple
Earnings Growth PEG
SG
Sea Ltd
SWB:931
Average P/E: 32.1
32.1
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
15
14%
1.1
JP
Nintendo Co Ltd
TSE:7974
25.3
26%
1
US
Electronic Arts Inc
NASDAQ:EA
75
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.5 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.2
104%
0.3
JP
Konami Holdings Corp
TSE:9766
30.7
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
23.4
15%
1.6
JP
K
Konami Group Corp
XMUN:KOA
19.1
22%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Sea Ltd
SWB:931
Average EV/EBITDA: 21
21.1
57%
0.4
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.2
12%
0.8
JP
Nintendo Co Ltd
TSE:7974
22.3
34%
0.7
US
Electronic Arts Inc
NASDAQ:EA
37.8
20%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.7
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21
61%
0.3
JP
Konami Holdings Corp
TSE:9766
16
15%
1.1
JP
N
Nexon Co Ltd
TSE:3659
9.6
13%
0.7
JP
K
Konami Group Corp
XMUN:KOA
9.4
15%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Sea Ltd
SWB:931
Average EV/EBIT: 21.9
21.1
39%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.8
11%
0.9
JP
Nintendo Co Ltd
TSE:7974
23.4
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.9
26%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -30.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21
56%
0.4
JP
Konami Holdings Corp
TSE:9766
20.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.5
N/A N/A
JP
K
Konami Group Corp
XMUN:KOA
11.9
N/A N/A
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