Sea Limited (SE)
Last Price$129.52.7%
Market Cap$78.8B
SE Rating
SE Quality rating performance
SE Intrinsic Value
Key Highlights:
As of Mar 24, 2025 SE Relative Value is $85.2, which is overvalued by 34.2%, compared to current share price of $129.5.
As of Mar 24, 2025 SE DCF Value is N/A, which is undervalued by N/A, compared to current share price of $129.5.
SE Share Price History
1W (2.4%)
1M 1.8%
6M 39.5%
YTD 236.7%
1Y 136.9%
3Y 5.0%
5Y 202.2%
10Y 696.3%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
SE Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$78.8B
$74.3B
$16.8B
$3,184.0M
Shares Outstanding
608M
Employees
N/A
Growth (CAGR)
50.5%
N/A
25.9%
334.50%
Profitability
42.8%
3.7%
19.5%
18.9%
1,489.9%
Intrinsic Value
$85.2 (34.2% overvalued)
N/A
$85.2
$113.8
$219.3
5.6%
Return on Capital
Financial Health
$8,620.6M
($4,509.9M)
(1.4x)
31.9x
48.5%
Dividends
N/A
0.0%
0.0%
Feb 15, 2017
Earnings
Aug 11, 2025
MISS by (1.9%)
MISS by (22.6%)
(32.6%)
3 Beat & 7 Miss
SE Stock Financials
SE Income Statement Metrics
Annual
Quarterly
LTM
SE Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$3,277.4M +57.3% YoY
Capital Expenditure (CAPEX)
$0.0 -53.0% YoY
Free Cash Flow (FCF)
$3,277.4M +68.6% YoY
SE Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$16.8B 28.8% YoY
Cost of revenue
$9,614.8M 33.0% YoY
Pre-tax income
$769.0M 80.8% YoY
4.6% margin
SE Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$22.6B
Current assets ($16.9B, 74.5% of total)
$8,620.6M (38.1%)
$306.7M (1.4%)
Other current assets
$7,930.4M (35.1%)
Non-current assets ($5,767.8M, 25.5% of total)
$2,694.3M (11.9%)
$2,152.5M (9.5%)
$27.3M (0.1%)
Other non-current assets
$893.7M (3.9%)
Financial position
($4,509.9M)
Cash & Short-term
Investments
Total Debt
SE Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
SE Earnings Surprises
Crunching data... Almost there!
SE Dividends
SE Dividend Yield
Crunching data... Almost there!
SE Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with SE
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$78.8B | 6.9 | $85.2 34.2% overvalued | 136.9% | $16.8B | $3,184.0M | 28.4% | 18.9% | 42.8% | 6.6% | 48.5% | |
$2,144.8B | 7.2 | $72.2 64.5% overvalued | 13.1% | $638.0B | $32.9B | 11.0% | 5.2% | 48.2% | 17.2% | 47.4% | |
$323.9B | 6.2 | $395.2 193.9% undervalued | 92.2% | CN¥981.8B | CN¥134.3B | 5.9% | 13.7% | 38.4% | 13.8% | 21.1% | |
$177.6B | 7.7 | $377.5 194.6% undervalued | 6.9% | CN¥372.1B | CN¥128.7B | 87.4% | 34.6% | 62.1% | (136.8%) | 3.7% | |
$108.2B | 7.6 | $1,807.1 15.3% overvalued | 37.7% | $20.8B | $7,613.0M | 43.6% | 36.6% | 46.1% | 41.3% | 157.8% | |
$78.6B | 7.3 | $870.8 36.1% overvalued | 19.8% | $16.7B | $2,476.9M | 5.7% | 14.8% | 51.2% | 32.9% | (577.8%) | |
$61.4B | 6.8 | $3,729.7 2.0% undervalued | 15.4% | $18.7B | $2,013.7M | 4.7% | 10.8% | 53.1% | 35.5% | (279.2%) | |
$42.5B | 5.4 | $24.5 3.9% undervalued | 34.0% | $30.3B | $998.1M | 24.1% | 3.3% | 29.2% | 1.2% | 79.1% | |
$32.5B | 6.3 | $275.0 546.1% undervalued | 63.3% | CN¥1,158.8B | CN¥25.4B | 6.8% | 2.2% | 12.7% | 28.6% | 28.7% | |
$31.7B | 6.6 | $73.2 10.0% undervalued | 31.7% | $10.3B | $1,956.0M | 1.7% | 19.0% | 72.0% | 32.1% | 152.4% | |
$27.8B | 7.1 | $133.9 37.3% overvalued | 141.6% | $13.7B | $827.0M | 26.9% | 6.0% | 20.4% | 20.6% | 52.6% |
FAQ
What is Sea Limited (SE) stock rating?
As of today, Sea Limited has a stock rating of 7 (out of 10), which is considered Good.
is Sea Limited (SE) a good stock to buy?
As of today, Sea Limited has a Good stock rating, which is 34.2% overvalued. According to Value Sense backtesting, stocks with similar profile tend to underperform the market by 4.6%.