Sea Ltd banner

EV/OCF

8.3
Current
57%
Cheaper
vs 3-y average of 19.3

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
8.3
=
Enterprise Value
$47.5B
/
Operating Cash Flow
$4.6B

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
8.3
=
Enterprise Value
$47.5B
/
Operating Cash Flow
$4.6B

Valuation Scenarios

Sea Ltd is trading below its 3-year average

If EV/OCF returns to its 3-Year Average (19.3), the stock would be worth $199.67 (132% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+138%
Average Upside
90%
Scenario EV/OCF Value Implied Price Upside/Downside
Current Multiple 8.3 $86.13
0%
3-Year Average 19.3 $199.67
+132%
5-Year Average 19.8 $204.66
+138%
Industry Average 12.7 $130.78
+52%
Country Average 11.4 $118
+37%

Forward EV/OCF
Today’s price vs future operating cash flow

Not enough data available to calculate forward EV/OCF

Peer Comparison

All Multiples
EV/OCF
P/E
All Countries
Close
Market Cap EV/OCF P/E
SG
Sea Ltd
NYSE:SE
51.4B USD 8.3 32.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 25.4 34.2
CN
NetEase Inc
NASDAQ:NTES
74B USD 6.8 14.9
JP
Nintendo Co Ltd
TSE:7974
9.8T JPY 46.3 24.5
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 19.6 74.8
US
Roblox Corp
NYSE:RBLX
43.4B USD 23.2 -40.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.3B USD 61.1 -10.3
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
124.9B CNY 14.9 33.2
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 20.5 31.9
JP
Nexon Co Ltd
TSE:3659
2.2T JPY 7.6 23.5
JP
Konami Group Corp
XMUN:KOA
9.4B EUR 12 19.8
P/E Multiple
Earnings Growth PEG
SG
Sea Ltd
NYSE:SE
Average P/E: 32.1
32.1
27%
1.2
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
14.9
14%
1.1
JP
Nintendo Co Ltd
TSE:7974
24.5
26%
0.9
US
Electronic Arts Inc
NASDAQ:EA
74.8
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.3 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.2
104%
0.3
JP
Konami Holdings Corp
TSE:9766
31.9
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
23.5
18%
1.3
JP
K
Konami Group Corp
XMUN:KOA
19.8
22%
0.9

Market Distribution

In line with most companies in Singapore
Percentile
35th
Based on 497 companies
35th percentile
8.3
Low
0 — 7.6
Typical Range
7.6 — 20.2
High
20.2 —
Distribution Statistics
Singapore
Min 0
30th Percentile 7.6
Median 11.4
70th Percentile 20.2
Max 6 440.7

Sea Ltd
Glance View

In the digital heart of Southeast Asia, Sea Ltd. has carved out a formidable presence, weaving together strands of e-commerce, digital entertainment, and financial technology into a comprehensive ecosystem. Founded in 2009 and headquartered in Singapore, Sea Ltd. embarked on its journey with Garena, a digital entertainment platform. This platform, predominantly known for its game publishing prowess, brought global hits like "Free Fire" to millions across the region, fostering an engaged community that fuels its robust revenue stream from in-game purchases and advertising. Garena's success laid the foundation for Sea's expansion into other sectors, characterized by a relentless focus on understanding and meeting the unique needs of the burgeoning digital economy in Southeast Asia. Building on this solid gaming foundation, Sea Ltd. introduced Shopee, an e-commerce platform launched in 2015, which quickly rose to prominence by offering a localized approach in each market it entered. Shopee distinguished itself with a mobile-first strategy, emphasizing social interactions and engagement through in-app games and live-streaming, which bolstered user retention and spurred sales growth. Complementing these offerings is SeaMoney, their digital financial services arm designed to address the vast underbanked population in the region. Through digital wallets, payment processing, and other financial solutions, SeaMoney integrates seamlessly with Shopee, creating a loop that enhances user experience and loyalty across Sea's platforms. This strategic interplay between gaming, ecommerce, and fintech illustrates Sea Ltd.'s multifaceted approach to capturing and monetizing the diverse digital demands of its audience.

SE Intrinsic Value
137.44 USD
Undervaluation 37%
Intrinsic Value
Price $86.13
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett