Sea Limited

NYSE:SE Stock Report

Market Cap: US$73.3b

Sea Valuation

Is SE undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of SE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
US$189.23
Fair Value
31.5% undervalued intrinsic discount
32
Number of Analysts

Below Fair Value: SE ($129.62) is trading below our estimate of fair value ($189.23)

Significantly Below Fair Value: SE is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for SE?

Key metric: As SE is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for SE. This is calculated by dividing SE's market cap by their current revenue.
What is SE's PS Ratio?
PS Ratio4.4x
SalesUS$16.82b
Market CapUS$73.35b

Price to Sales Ratio vs Peers

How does SE's PS Ratio compare to its peers?

The above table shows the PS ratio for SE vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average7.1x
TTWO Take-Two Interactive Software
6.6x15.3%US$36.0b
RBLX Roblox
10.5x17.9%US$36.5b
EA Electronic Arts
4.8x4.3%US$35.9b
SPOT Spotify Technology
6.4x12.1%US$104.1b
SE Sea
4.4x14.5%US$73.3b

Price-To-Sales vs Peers: SE is good value based on its Price-To-Sales Ratio (4.4x) compared to the peer average (7.1x).

Price to Sales Ratio vs Industry

How does SE's PS Ratio compare vs other companies in the US Entertainment Industry?

27 CompaniesPrice / SalesEstimated GrowthMarket Cap
AMC AMC Entertainment Holdings
0.3x6.7%US$1.28b
SEAT Vivid Seats
0.5x4.5%US$783.20m
DOYU DouYu International Holdings
0.4x-3.8%US$255.30m
RDBX Redbox Entertainment
0.08x34.4%US$76.65m
SE 4.4xIndustry Avg. 1.1xNo. of Companies27PS0246810+
27 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: SE is expensive based on its Price-To-Sales Ratio (4.4x) compared to the US Entertainment industry average (1.1x).

Price to Sales Ratio vs Fair Ratio

What is SE's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

SE PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio4.4x
Fair PS Ratio4.2x

Price-To-Sales vs Fair Ratio: SE is expensive based on its Price-To-Sales Ratio (4.4x) compared to the estimated Fair Price-To-Sales Ratio (4.2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst SE forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$129.62
US$155.54
+20.0%
8.9%US$182.00US$120.00n/a32
Mar ’26US$127.27
US$129.85
+2.0%
18.4%US$160.00US$29.00n/a31
Feb ’26US$121.79
US$128.06
+5.1%
17.8%US$159.00US$29.00n/a31
Jan ’26US$106.10
US$123.84
+16.7%
17.2%US$159.00US$29.00n/a31
Dec ’25US$113.80
US$120.24
+5.7%
19.4%US$159.00US$29.00n/a33
Nov ’25US$95.38
US$98.63
+3.4%
21.5%US$135.00US$29.00n/a33
Oct ’25US$97.49
US$86.94
-10.8%
16.0%US$112.54US$29.00n/a33
Sep ’25US$78.31
US$85.84
+9.6%
15.2%US$99.00US$29.00n/a33
Aug ’25US$64.05
US$79.03
+23.4%
16.9%US$95.00US$29.00n/a32
Jul ’25US$69.39
US$78.45
+13.1%
16.0%US$95.00US$29.00n/a33
Jun ’25US$67.52
US$76.81
+13.8%
18.2%US$96.00US$20.00n/a33
May ’25US$62.72
US$68.17
+8.7%
22.1%US$92.00US$20.00n/a33
Apr ’25US$53.02
US$63.37
+19.5%
22.1%US$90.00US$20.00n/a33
Mar ’25US$51.05
US$54.96
+7.7%
36.7%US$145.00US$20.00US$127.2733
Feb ’25US$40.47
US$54.19
+33.9%
38.0%US$145.00US$20.00US$121.7933
Jan ’25US$40.50
US$56.31
+39.0%
36.1%US$145.00US$29.00US$106.1033
Dec ’24US$37.48
US$57.22
+52.7%
35.6%US$145.00US$29.00US$113.8033
Nov ’24US$40.44
US$63.05
+55.9%
33.5%US$145.00US$29.00US$95.3833
Oct ’24US$43.95
US$65.93
+50.0%
35.2%US$145.00US$29.00US$97.4933
Sep ’24US$38.52
US$68.26
+77.2%
36.8%US$145.00US$29.00US$78.3134
Aug ’24US$65.91
US$95.64
+45.1%
21.2%US$159.00US$50.00US$64.0532
Jul ’24US$58.04
US$95.49
+64.5%
21.9%US$159.00US$50.00US$69.3932
Jun ’24US$57.98
US$97.08
+67.4%
20.9%US$159.00US$50.00US$67.5232
May ’24US$75.85
US$98.63
+30.0%
20.9%US$159.00US$50.00US$62.7231
Apr ’24US$86.55
US$98.05
+13.3%
22.3%US$159.00US$50.00US$53.0230
Mar ’24US$62.07
US$85.51
+37.8%
28.0%US$159.00US$44.00US$51.0530
Analyst Price Target
Consensus Narrative from 32 Analysts
US$155.54
Fair Value
16.7% undervalued intrinsic discount
32
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/03/12 22:36
End of Day Share Price 2025/03/12 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Sea Limited is covered by 55 analysts. 28 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Nirgunan TiruchelvamAletheia Analyst Network Limited
Jiong ShaoBarclays
Yanfang JiangBenchmark Company