← Scroll for more →
Sea Ltd (SE)
Services-Miscellaneous Business Services
Latest Price
$74.24
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
21.05
P/B Ratio
3.53
Valuation metrics
adjust assumptions →EPS: $2.52
Book value / share: $19.63
Formula: √(22.5 × EPS × BVPS)
Graham Number
$33.36
55% downside
Base FCF: $3.0B (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$351.65
+374% upside
EPS: $2.52
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$37.80
49% downside
Institutional Ownership
64.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Baillie Gifford & Co | 38.41M | $3.68B | 6.46% | -1.24M | 2026-06-30 |
| Price T Rowe Associates Inc | 35.64M | $3.42B | 5.99% | +2.23M | 2026-06-30 |
| Wcm Investment Management, LLC | 33.88M | $3.15B | 5.69% | +134.7K | 2026-06-30 |
| BlackRock, Inc. | 21.18M | $2.03B | 3.56% | +240.9K | 2026-06-30 |
| FMR LLC | 15.40M | $1.48B | 2.59% | +1.36M | 2026-06-30 |
| Tiger Global Management LLC | 12.56M | $1.20B | 2.11% | -2.86M | 2026-06-30 |
| JPMorgan Chase & Co | 8.19M | $760.0M | 1.38% | -13.27M | 2026-06-30 |
| Citadel Advisors LLC | 7.49M | $717.0M | 1.26% | +1.46M | 2026-06-30 |
| State Street Corp | 7.28M | $697.0M | 1.22% | +27.0K | 2026-06-30 |
| Temasek Holdings (Private) Ltd | 5.74M | $550.0M | 0.97% | +461.7K | 2026-06-30 |