SE Chart
About

Sea Limited, through its subsidiaries, operates as a consumer internet 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 infrastructure, and seller services. In addition, it offers SeaMoney digital financial services comprising consumer, and small and medium-sized enterprises (SME) credit, mobile wallets, payment processing, banking, and insurtech services under the SPayLater tradename; and acts as an underwriter for various life and non-life insurance products under the SeaInsure 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.

Fundamentals
Scroll to Statements
Sector Consumer Cyclical Industry Internet Retail Market Cap 63.41B
Enterprise Value 58.20B Income 1.42B Sales 21.04B
Book/sh 17.13 Cash/sh 16.64 Dividend Yield —
Payout 0.00% Employees 80700 IPO —
P/E 46.77 Forward P/E 21.77 PEG —
P/S 3.01 P/B 6.25 P/C —
EV/EBITDA 32.48 EV/Sales 2.77 Quick Ratio 0.73
Current Ratio 1.44 Debt/Eq 41.19 LT Debt/Eq —
EPS (ttm) 2.29 EPS next Y 4.92 EPS Growth 145.80%
Revenue Growth 38.30% Earnings 2026-03-03 ROA 4.45%
ROE 15.68% ROIC — Gross Margin 44.92%
Oper. Margin 7.95% Profit Margin 6.74% Shs Outstand 546.49M
Shs Float 301.46M Short Float 6.00% Short Ratio 3.63
Short Interest — 52W High 199.30 52W Low 99.50
Beta 1.59 Avg Volume 5.02M Volume 6.99M
Target Price $181.49 Recom Strong_buy Prev Close $111.24
Price $107.11 Change -3.71%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$181.49
Mean price target
2. Current target
$103.18
Latest analyst target
3. DCF / Fair value
$25.16
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$103.18
Low
$137.00
High
$226.00
Mean
$181.49

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-12-19 main Wedbush Outperform → Outperform $170
2025-11-13 main Barclays Overweight → Overweight $226
2025-11-12 up Deutsche Bank Hold → Buy $170
2025-11-11 main B of A Securities Buy → Buy $200
2025-11-10 main TD Cowen Hold → Hold $144
2025-10-23 main Bernstein Outperform → Outperform $185
2025-10-16 up B of A Securities Neutral → Buy $215
2025-09-11 main JP Morgan Overweight → Overweight $230
2025-08-14 main Barclays Overweight → Overweight $214
2025-08-13 main Wedbush Outperform → Outperform $200
2025-08-13 main Benchmark Buy → Buy $205
2025-08-12 main Macquarie Outperform → Outperform $220
2025-05-29 main Loop Capital Buy → Buy $190
2025-05-15 main Barclays Overweight → Overweight $200
2025-05-14 main Benchmark Buy → Buy $180
2025-05-13 up JP Morgan Neutral → Overweight $190
2025-05-09 down B of A Securities Buy → Neutral $160
2025-04-16 down JP Morgan Overweight → Neutral $135
2025-03-31 main Loop Capital Buy → Buy $165
2025-03-07 main UBS Buy → Buy $176
Insider Transactions
Date Shares Url Text Insider Position Transaction Start Date Ownership Value
0 91899 http://biz.yahoo.com/t/08/4145.html Disposition (Non Open Market) PHELPS MICHAEL E J Director — 2017-02-27 00:00:00 D nan
1 124255 http://biz.yahoo.com/t/05/3853.html Disposition (Non Open Market) REDDY J PATRICK Officer — 2017-02-27 00:00:00 D nan
2 144722 http://biz.yahoo.com/t/06/7919.html Disposition (Non Open Market) ABLES DOROTHY M Officer — 2017-02-27 00:00:00 D nan
3 71940 http://biz.yahoo.com/t/12/8311.html Disposition (Non Open Market) YARDLEY WILLIAM T. Officer — 2017-02-27 00:00:00 D nan
4 53539 http://biz.yahoo.com/t/56/7046.html Disposition (Non Open Market) DILL JULIE Officer — 2017-02-27 00:00:00 D nan
5 53676 http://biz.yahoo.com/t/34/8712.html Disposition (Non Open Market) BUCKLEY GUY G. Officer — 2017-02-27 00:00:00 D nan
6 43670 http://biz.yahoo.com/t/42/7933.html Disposition (Non Open Market) FIEDOREK ROBERT MARK Officer — 2017-02-27 00:00:00 I nan
7 463573 http://biz.yahoo.com/t/73/3905.html Disposition (Non Open Market) EBEL GREGORY L Officer — 2017-02-27 00:00:00 D nan
8 13042 http://biz.yahoo.com/t/54/7648.html Disposition (Non Open Market) CAPPS ALLEN C Officer — 2017-02-27 00:00:00 I nan
9 16287 http://biz.yahoo.com/t/34/3841.html Disposition (Non Open Market) MORRIS MICHAEL G Director — 2017-02-27 00:00:00 D nan
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-35.84M-34.08M-74.47M-5.33M
TaxRateForCalcs0.170.170.170.17
NormalizedEBITDA1.42B1.11B-588.71M-1.27B
TotalUnusualItems-210.84M-200.49M-438.09M-31.33M
TotalUnusualItemsExcludingGoodwill-210.84M-200.49M-438.09M-31.33M
NetIncomeFromContinuingOperationNetMinorityInterest444.32M150.73M-1.65B-2.05B
ReconciledDepreciation389.67M440.85M428.34M279.03M
ReconciledCostOfRevenue9.61B7.23B7.26B6.06B
EBITDA1.21B914.31M-1.03B-1.30B
EBIT817.12M473.47M-1.46B-1.58B
NetInterestIncome327.48M290.24M70.12M-100.79M
InterestExpense38.34M41.08M45.40M136.88M
InterestIncome365.82M331.31M115.52M36.08M
NormalizedIncome619.32M317.14M-1.29B-2.02B
NetIncomeFromContinuingAndDiscontinuedOperation444.32M150.73M-1.65B-2.05B
TotalExpenses16.16B12.72B13.58B11.54B
TotalOperatingIncomeAsReported662.15M224.78M-1.49B-1.58B
DilutedAverageShares604.71M594.41M558.12M532.71M
BasicAverageShares574.97M566.61M558.12M532.71M
DilutedEPS0.740.25-2.96-3.84
BasicEPS0.770.27-2.96-3.84
DilutedNIAvailtoComStockholders444.32M150.73M-1.65B-2.05B
NetIncomeCommonStockholders444.32M150.73M-1.65B-2.05B
NetIncome444.32M150.73M-1.65B-2.05B
MinorityInterests-3.51M-11.96M6.35M-3.73M
NetIncomeIncludingNoncontrollingInterests447.83M162.68M-1.66B-2.04B
NetIncomeContinuousOperations447.83M162.68M-1.66B-2.04B
EarningsFromEquityInterestNetOfTax-9.79M-7.03M11.16M5.02M
TaxProvision321.17M262.68M168.40M332.87M
PretaxIncome778.78M432.39M-1.50B-1.72B
OtherIncomeExpense-210.84M-200.49M-438.09M-31.33M
SpecialIncomeCharges42.62M-79.33M-155.25M-2.07M
OtherSpecialCharges-42.62M-38.55M-199.70M2.07M
ImpairmentOfCapitalAssets0.00117.88M354.94M0.00
GainOnSaleOfSecurity-253.47M-121.17M-282.84M-29.26M
NetNonOperatingInterestIncomeExpense327.48M290.24M70.12M-100.79M
InterestExpenseNonOperating38.34M41.08M45.40M136.88M
InterestIncomeNonOperating365.82M331.31M115.52M36.08M
OperatingIncome662.15M342.65M-1.13B-1.58B
OperatingExpense6.54B5.49B6.32B5.48B
OtherOperatingExpenses-180.44M-221.02M-279.18M-287.95M
ProvisionForDoubtfulAccounts776.94M633.94M513.69M117.43M
ResearchAndDevelopment1.21B1.16B1.38B831.70M
SellingGeneralAndAdministration4.74B3.91B4.71B4.82B
SellingAndMarketingExpense3.47B2.78B3.27B3.83B
GeneralAndAdministrativeExpense1.27B1.13B1.44B987.87M
OtherGandA1.27B1.13B1.44B987.87M
GrossProfit7.21B5.83B5.19B3.90B
CostOfRevenue9.61B7.23B7.26B6.06B
TotalRevenue16.82B13.06B12.45B9.96B
OperatingRevenue16.82B13.06B12.45B9.96B
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber589.11M572.34M564.76M557.74M
ShareIssued589.11M572.34M564.76M557.74M
NetDebt601.70M556.48M
TotalDebt4.12B4.46B4.50B4.26B
TangibleBookValue8.24B6.43B5.42B6.81B
InvestedCapital11.38B9.96B9.17B10.97B
WorkingCapital5.56B3.60B5.75B7.96B
NetTangibleAssets8.24B6.43B5.42B6.81B
CapitalLeaseObligations1.12B1.09B1.04B686.35M
CommonStockEquity8.37B6.59B5.72B7.40B
TotalCapitalization10.10B9.66B9.05B10.87B
TotalEquityGrossMinorityInterest8.48B6.70B5.81B7.42B
MinorityInterest105.24M103.75M95.12M25.71M
StockholdersEquity8.37B6.59B5.72B7.40B
GainsLossesNotAffectingRetainedEarnings-175.89M-91.02M-98.72M-22.38M
OtherEquityAdjustments-175.89M-91.02M-98.72M-22.38M
RetainedEarnings-8.16B-8.60B-8.75B-7.20B
AdditionalPaidInCapital16.70B15.28B14.56B14.62B
CapitalStock295.00K285.00K281.00K278.00K
CommonStock295.00K285.00K281.00K278.00K
TotalLiabilitiesNetMinorityInterest14.15B12.19B11.19B11.33B
TotalNonCurrentLiabilitiesNetMinorityInterest2.85B4.02B4.26B4.16B
OtherNonCurrentLiabilities6.11M107.00K107.00K
NonCurrentAccruedExpenses62.67M68.43M75.23M69.21M
TradeandOtherPayablesNonCurrent138.00M6.11M107.00K107.00K
NonCurrentDeferredLiabilities110.30M72.72M73.53M111.82M
NonCurrentDeferredRevenue109.89M72.59M63.57M104.83M
NonCurrentDeferredTaxesLiabilities408.00K133.00K9.97M6.99M
LongTermDebtAndCapitalLeaseObligation2.54B3.87B4.11B3.97B
LongTermCapitalLeaseObligation812.51M800.34M768.66M498.33M
LongTermDebt1.73B3.07B3.34B3.48B
CurrentLiabilities11.30B8.17B6.94B7.18B
OtherCurrentLiabilities12.02M
CurrentDeferredLiabilities1.41B1.21B1.54B2.64B
CurrentDeferredRevenue1.41B1.21B1.54B2.64B
CurrentDebtAndCapitalLeaseObligation1.58B592.93M392.75M288.01M
CurrentCapitalLeaseObligation304.76M294.50M273.11M188.01M
CurrentDebt1.28B298.43M119.65M100.00M
OtherCurrentBorrowings1.28B298.43M119.65M100.00M
LineOfCredit100.00M
PayablesAndAccruedExpenses8.31B6.37B5.00B4.24B
CurrentAccruedExpenses1.60B1.39B985.60M1.10B
InterestPayable3.36M3.74M3.92M4.54M
Payables6.70B4.98B4.01B3.15B
OtherPayable5.66B4.10B3.44B2.56B
DuetoRelatedPartiesCurrent255.90M64.08M415.00K74.74M
TotalTaxPayable439.85M469.80M310.23M299.64M
IncomeTaxPayable115.42M223.64M176.60M181.40M
AccountsPayable350.02M342.55M258.65M213.58M
TotalAssets22.63B18.88B17.00B18.76B
TotalNonCurrentAssets5.77B7.11B4.31B3.62B
OtherNonCurrentAssets34.65M28.90M29.00M52.77M
NonCurrentPrepaidAssets104.81M66.30M109.05M92.83M
NonCurrentDeferredAssets537.87M341.05M253.70M118.12M
NonCurrentDeferredTaxesAssets517.38M328.96M245.23M103.75M
NonCurrentNoteReceivables108.59M20.55M21.66M28.96M
NonCurrentAccountsReceivable155.00K2.65M6.82M3.30M
InvestmentsAndAdvances2.69B4.26B1.25B1.05B
OtherInvestments0.00178.23M178.30M
InvestmentinFinancialAssets2.51B4.07B879.26M722.14M
HeldToMaturitySecurities39.38M49.73M64.79M66.07M
AvailableForSaleSecurities2.47B4.02B814.47M656.07M
LongTermEquityInvestment185.01M195.01M196.10M152.42M
GoodwillAndOtherIntangibleAssets134.94M163.60M295.23M592.14M
OtherIntangibleAssets27.31M50.82M65.02M52.52M
Goodwill107.62M112.78M230.21M539.62M
NetPPE2.15B2.22B2.35B1.68B
AccumulatedDepreciation-1.45B-1.25B-935.78M-599.95M
GrossPPE3.61B3.47B3.28B2.28B
Leases350.10M350.19M381.44M252.78M
ConstructionInProgress11.39M44.88M51.58M22.95M
OtherProperties1.25B1.16B993.86M670.48M
MachineryFurnitureEquipment1.66B1.60B1.57B1.14B
BuildingsAndImprovements70.87M40.83M14.70M1.96M
LandAndImprovements268.03M278.76M272.04M196.42M
Properties0.000.000.000.00
CurrentAssets16.86B11.77B12.69B15.14B
OtherCurrentAssets81.33M176.34M413.34M29.26M
AssetsHeldForSaleCurrent0.0025.95M0.00
CurrentDeferredAssets225.86M197.81M271.19M517.54M
RestrictedCash1.66B1.41B1.55B1.55B
PrepaidAssets134.81M126.88M137.88M139.48M
Inventory143.25M125.39M109.67M117.50M
Receivables6.00B4.38B3.29B2.62B
OtherReceivables1.11B1.15B782.02M570.18M
DuefromRelatedPartiesCurrent418.43M290.25M13.42M16.09M
TaxesReceivable106.19M207.17M168.27M145.40M
LoansReceivable4.05B2.46B2.05B1.50B
AccountsReceivable306.66M262.72M268.81M388.31M
AllowanceForDoubtfulAccountsReceivable-5.09M-9.35M-12.82M-5.77M
GrossAccountsReceivable311.75M272.07M281.63M394.08M
CashCashEquivalentsAndShortTermInvestments8.62B5.36B6.89B10.16B
OtherShortTermInvestments6.22B2.55B864.26M911.28M
CashAndCashEquivalents2.41B2.81B6.03B9.25B
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow2.96B1.82B-2.03B-598.53M
RepaymentOfDebt-357.98M-259.03M-728.55M-3.18M
IssuanceOfDebt185.22M223.79M87.98M2.96B
IssuanceOfCapitalStock146.08M10.64M50.21M4.05B
CapitalExpenditure-321.59M-258.26M-976.28M-807.18M
InterestPaidSupplementalData144.70M119.47M103.33M44.98M
IncomeTaxPaidSupplementalData515.32M318.92M313.75M207.38M
EndCashPosition4.08B4.24B7.61B10.84B
BeginningCashPosition4.24B7.61B10.84B7.05B
EffectOfExchangeRateChanges-83.14M-7.96M-143.51M-58.22M
ChangesInCash-78.93M-3.36B-3.08B3.84B
FinancingCashFlow1.68B366.01M400.26M7.40B
CashFlowFromContinuingFinancingActivities1.68B366.01M400.26M7.40B
NetOtherFinancingCharges1.71B390.61M990.62M393.18M
NetCommonStockIssuance146.08M10.64M50.21M4.05B
CommonStockIssuance146.08M10.64M50.21M4.05B
NetIssuancePaymentsOfDebt-172.76M-35.24M-640.57M2.96B
NetShortTermDebtIssuance119.69M0.000.00
ShortTermDebtIssuance119.69M0.000.00
NetLongTermDebtIssuance-172.76M-35.24M-640.57M2.96B
LongTermDebtPayments-357.98M-259.03M-728.55M-3.18M
LongTermDebtIssuance185.22M223.79M87.98M2.96B
InvestingCashFlow-5.04B-5.80B-2.43B-3.77B
CashFlowFromContinuingInvestingActivities-5.04B-5.80B-2.43B-3.77B
NetOtherInvestingChanges-2.53B-999.85M-1.17B-1.22B
DividendsReceivedCFI964.00K912.00K4.67M1.63M
NetInvestmentPurchaseAndSale-2.19B-4.57B-349.82M-1.71B
SaleOfInvestment7.47B3.75B2.28B798.18M
PurchaseOfInvestment-9.66B-8.32B-2.63B-2.51B
NetBusinessPurchaseAndSale-229.00K-43.78M-60.94M-34.54M
PurchaseOfBusiness-229.00K-43.78M-60.94M-34.54M
NetIntangiblesPurchaseAndSale-3.44M-16.66M-52.10M-35.00M
PurchaseOfIntangibles-3.44M-16.66M-52.10M-35.00M
NetPPEPurchaseAndSale-311.92M-179.73M-804.18M-771.56M
SaleOfPPE6.24M61.87M120.00M620.00K
PurchaseOfPPE-318.15M-241.60M-924.18M-772.18M
OperatingCashFlow3.28B2.08B-1.06B208.65M
CashFlowFromContinuingOperatingActivities3.28B2.08B-1.06B208.65M
ChangeInWorkingCapital908.24M55.11M-1.37B1.28B
ChangeInOtherWorkingCapital749.32M71.60M-926.23M968.30M
ChangeInOtherCurrentLiabilities74.61M42.47M385.91M429.37M
ChangeInOtherCurrentAssets-87.39M-47.54M-360.47M-418.85M
ChangeInPayablesAndAccruedExpense436.77M615.23M-72.73M790.81M
ChangeInAccruedExpense522.78M455.09M-39.07M545.69M
ChangeInPayable-86.02M160.14M-33.66M245.12M
ChangeInAccountPayable28.16M81.38M43.31M99.64M
ChangeInTaxPayable-100.87M43.60M-4.63M105.93M
ChangeInIncomeTaxPayable-100.87M43.60M-4.63M105.93M
ChangeInPrepaidAssets-39.41M-344.85M-497.89M-395.80M
ChangeInInventory-26.29M-14.84M1.44M-62.73M
ChangeInReceivables-199.37M-266.97M100.34M-34.88M
ChangesInAccountReceivables-48.97M7.52M98.98M-37.07M
OtherNonCashItems8.50M13.25M38.01M112.86M
StockBasedCompensation715.84M685.03M705.90M470.32M
UnrealizedGainLossOnInvestmentSecurities30.45M
ProvisionandWriteOffofAssets776.94M633.94M513.69M117.43M
AssetImpairmentCharge1.94M119.56M387.77M1.61M
AmortizationOfSecurities-108.95M-50.40M-8.33M
DeferredTax-61.47M-88.55M-140.55M-975.00K
DeferredIncomeTax-61.47M-88.55M-140.55M-975.00K
DepreciationAmortizationDepletion389.67M440.85M428.34M279.03M
DepreciationAndAmortization389.67M440.85M428.34M279.03M
AmortizationCashFlow35.19M28.61M23.42M18.35M
AmortizationOfIntangibles35.19M28.61M23.42M18.35M
Depreciation354.49M412.24M404.93M260.68M
OperatingGainsLosses198.88M108.23M46.88M-4.83M
EarningsLossesFromEquityInvestments9.79M7.03M-11.16M-5.02M
GainLossOnInvestmentSecurities262.49M135.93M216.00M43.34M
NetForeignCurrencyExchangeGainLoss-30.77M3.81M41.74M-45.21M
GainLossOnSaleOfBusiness-1.60M
NetIncomeFromContinuingOperations447.83M162.68M-1.66B-2.04B
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for SE
Date User Asset Broker Type Position Size Entry Price Patterns