
Find out why Sea's -40.2% return over the last year is lagging behind its peers.
A Discounted Cash Flow, or DCF, model estimates what a business could be worth by projecting its future cash flows and discounting them back to today’s value.
For Sea, the model used is a 2 Stage Free Cash Flow to Equity approach, based on cash flows in US$. The latest twelve month free cash flow is about $4.53b. Analyst inputs and extrapolated estimates feed into a ten year path, with projected free cash flow of $7.71b in 2030 and intermediate years such as 2026 to 2029 ranging from roughly $4.03b to $6.27b before discounting. Beyond analyst coverage, Simply Wall St extrapolates further cash flows to complete the model.
After discounting these projected cash flows, the DCF points to an estimated intrinsic value of US$268.31 per share, compared with the recent share price of US$79.86. This implies the shares trade at about a 70.2% discount to the DCF estimate, which indicates that, on this measure, the model views Sea as materially undervalued.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Sea is undervalued by 70.2%. Track this in your watchlist or portfolio, or discover 61 more high quality undervalued stocks.
For a profitable company, the P/E ratio is a useful way to think about what you are paying for each dollar of current earnings. This is often where the market’s attention sits first.
What counts as a "normal" P/E largely reflects how the market views a company’s growth prospects and risk profile. Higher expected growth or lower perceived risk can support a higher multiple. Slower growth or higher risk usually lines up with a lower one.
Sea currently trades on a P/E of about 30x. That sits above the Multiline Retail industry average of roughly 20.1x, but below the peer group average of about 59.3x. Simply Wall St’s Fair Ratio for Sea is 30.12x, which is a proprietary estimate of the P/E that might be sensible given factors such as Sea’s earnings growth, industry, profit margin, market cap and company specific risks.
This Fair Ratio can be more informative than a straight comparison with industry or peer averages because it adjusts for Sea’s own characteristics rather than assuming all companies should trade on the same benchmark multiple.
With a current P/E of 30x and a Fair Ratio of 30.12x, Sea screens as priced at about the level the model suggests is reasonable.
Result: ABOUT RIGHT
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 20 top founder-led companies.
Earlier it was mentioned that there is an even better way to understand valuation. Narratives take the story you believe about Sea, link it to specific forecasts for revenue, earnings and margins, and then roll that into a Fair Value that you can compare with the current share price on Simply Wall St’s Community page. On that page, investors are already sharing views that range from a more cautious fair value of about US$105 per share to a more optimistic view around US$188 per share. All of these update automatically as new news and earnings arrive, so you can decide whether the gap between price and your chosen Fair Value looks like a potential buying opportunity, a reason to hold, or a signal to reduce exposure.
Do you think there's more to the story for Sea? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com