Valuation Sea Limited

Equities

Market Closed - Nyse Other stock markets 02:30:02 24/01/2026 am IST			5-day change	1st Jan Change
124.78 ^USD	+1.59%		+2.77%	-2.19%

23/01	Asian Equities Traded in the US as American Depositary Receipts Edge Higher in Friday Trading; Lost 1.2% for Week	MT
22/01	Asian Equities Traded in the US as American Depositary Receipts Rise in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,01,749	1,24,075	29,227	22,954	60,937	73,872	73,872	-
Change	-	21.94%	-76.44%	-21.46%	165.48%	21.23%	0%	-
Enterprise Value (EV) ¹	97,297	1,17,492	25,792	20,963	55,324	66,267	63,147	60,519
Change	-	20.76%	-78.05%	-18.72%	163.92%	19.78%	-4.71%	-4.16%
P/E ratio	-58.7x	-58.3x	-17.6x	162x	143x	46x	30.9x	22.8x
PBR	30.1x	16.9x	5.14x	3.24x	6.89x	7.07x	5.53x	4.29x
PEG	-	-4.4x	0.8x	-1x	1x	0x	0.6x	0.6x
Capitalization / Revenue	23.3x	12.5x	2.35x	1.76x	3.62x	3.31x	2.66x	2.26x
EV / Revenue	22.2x	11.8x	2.07x	1.6x	3.29x	2.97x	2.28x	1.85x
EV / EBITDA	909x	-198x	-29.4x	17.8x	28.2x	18.9x	14.4x	10.6x
EV / EBIT	-74.7x	-74.2x	-17.3x	93.3x	83.6x	33.6x	20.2x	14.3x
EV / FCF	443x	-196x	-12.7x	11.5x	18.7x	20.3x	15.5x	12.6x
FCF Yield	0.23%	-0.51%	-7.88%	8.69%	5.34%	4.92%	6.44%	7.94%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.39	-3.84	-2.96	0.25	0.74	2.714	4.034	5.472
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,376	9,955	12,450	13,064	16,820	22,331	27,749	32,702
EBITDA ¹	107	-593.6	-878.1	1,179	1,962	3,500	4,379	5,696
EBIT ¹	-1,303	-1,583	-1,488	224.8	662.2	1,972	3,133	4,241
Net income ¹	-1,618	-2,047	-1,651	150.7	444.3	1,640	2,477	3,384
Net Debt ¹	-4,453	-6,583	-3,436	-1,991	-5,614	-7,605	-10,725	-13,353
Reference price ²	199.05	223.71	52.03	40.50	106.10	124.78	124.78	124.78
Nbr of stocks (in thousands)	5,11,174	5,54,625	5,61,738	5,66,759	5,74,340	5,92,020	5,92,020	-
Announcement Date	02/03/21	01/03/22	07/03/23	04/03/24	04/03/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEA LIMITED	45.25x	2.92x	18.6x	-.--%	7.27TCr
MICROSOFT CORPORATION	28.66x	10.07x	16.55x	0.78%	3,35300Cr
PALANTIR TECHNOLOGIES INC.	288.96x	88.29x	177.94x	-.--%	40TCr
SYNOPSYS, INC.	185.43x	10.94x	23.92x	-.--%	9.75TCr
CADENCE DESIGN SYSTEMS, INC.	81.09x	16.23x	33.94x	-.--%	8.63TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	263.91x	84.12x	263.11x	0.11%	8.18TCr
ROBLOX CORPORATION	-48.07x	7.61x	31.63x	-.--%	5.24TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-124.92x	6.98x	45.08x	-.--%	4.46TCr
DASSAULT SYSTÈMES SE	26.24x	4.66x	13.2x	1.11%	3.65TCr
ATLASSIAN CORPORATION	-674.62x	4.83x	18.06x	-.--%	3.38TCr
Average	7.19x	23.66x	64.20x	0.2%	42.54TCr
Weighted average by Cap.	54.16x	18.64x	37.32x	0.63%