SE (Sea Limited) Growth Projections

Sea Limited

94.66 (-2.03%) 1.92

Market cap

$57.98(B)

Earnings date

Nov-10-2026

Sector

Consumer Discretionary

Industry

Broadline Retail

Sea Limited through its subsidiaries operates as a technology company in Southeast Asia Latin America the rest of Asia and internationally. The company operates through E-commerce Digital Financial Services and Digital Entertainment segments. It offers Garena a digital entertainment platform for users to access mobile and PC online games as well as promotes eSports operations and develops games. The company also operates the Shopee e-commerce platform a mobile-centric marketplace that provides integrated payments logistics and fulfillment infrastructure and other value-added services. In addition it offers Monee digital financial services comprising consumer and small and medium-sized enterprises (SME) credit e- wallets payment processing banking Insurtech and wealth services; and acts as an underwriter for various life and non-life insurance products under the MoneeInsure tradename as well as insurance agency services. It serves buyers such as individuals and households; and sellers including small and medium businesses brands and large retailers. The company was formerly known as Garena Interactive Holding Limited and changed its name to Sea Limited in April 2017. Sea Limited was incorporated in 2009 and is headquartered in Singapore.

EV: $33.58(B)

Total Equity: $13.05(B)

Debt/Equity: 0.32

Dividend/share: $0.0

Div. yield: 0.00%

P/E: 34.93

Forward P/E: 24.72

P/FCF: 14.32

P/S: 2.07

P/B: 4.67

EPS: $2.7

EPS (fwd): $3.8

FCF/share: $6.6

Revenue/share: $45.8

Book value/share: $20.3

ROIC: 10.7%

ROA: 5.9%

ROE: 15.7%

Margins: Gross | Op. | Net

44.3% | 8.2% | 5.9%

0.0%of Portfolio

My holdings

Day change

Total change

Overview Valuation Growth Financials & KPIs Competitors & Peer Comparison Ownership Tools All

	Low	Avg	High	#
FY+1	3.4	3.8	4.3	9
FY+2	4.0	5.2	6.7	10
FY+3	6.1	6.8	8.0	5

Growth Estimates

Revenue

CAGR15.6%

TTM

$27.72(B)

FY+1

12%

$31.09(B)

FY+2

23%

$38.14(B)

FY+3

17%

$44.64(B)

FY+4

13%

$50.39(B)

FY+5

14%

$57.21(B)

Net Income

CAGR33.4%

TTM

$1.64(B)

FY+1

50%

$2.46(B)

FY+2

40%

$3.45(B)

FY+3

35%

$4.66(B)

FY+4

26%

$5.87(B)

FY+5

18%

$6.91(B)

EPS

CAGR36.2%

TTM

$2.71

FY+1

41%

$3.83

FY+2

35%

$5.18

FY+3

32%

$6.85

FCF per share

CAGR13.7%

TTM

$6.61

FY+1

13%

$7.47

FY+2

$7.38

FY+3

32%

$9.73

About

Terms & privacy

Price charts & news courtesy of TradingView

Blog

Contact

First Stage Duration: 5 Years

Starting Free Cash Flow
First Stage Growth Rate
Low Mid High
Terminal Growth Rate
Low Mid High
Discount Rate

Forecast years: 5 Years

Terminal Growth Rate
Low Mid High
Discount Rate

Forecast years: 5 Years

Exit FCF Multiple
Low Mid High
Discount Rate

Annual Dividend
First Stage Length (Years): 0 Years

First Stage Growth Rate
Low Mid High
Final Growth Rate
Low Mid High
Discount Rate

Forecast years: 5 Years

Starting EPS
EPS Growth Rate
Low Mid High
Final P/E
Low Mid High
Discount Rate

Market cap

Earnings date

Category

Sector

Industry

PEvaluation

Fair P/E

Margin of safety

EPS

Market Model

Economic moat: None/narrow

EPS Estimates

Analyst Price Targets

Analyst Recommendations

2-stage DCF

Discounted Cash Flow

Free cash flow estimates:

Discounted Cash Flow (exit mult.)

Free cash flow estimates:

Dividend Discount Model

EPS Growth

Revenue Growth Valuation

Peter Lynch Fair Value

Graham Formula

Growth Estimates

Revenue

Net Income

EPS

FCF per share

Forecast Years: 10 Years

Base Revenue
Revenue Growth Rate
Low Mid High
Final Net Margin
Low Mid High
Final P/E Ratio
Low Mid High
Discount Rate

Earnings Per Share
EPS Growth (7-10 years)
Low Mid High
Government Bond Rate