Is SE undervalued? Our fair value estimate
Sea Limited · Consumer Cyclical · NYQ
How we got here
The estimate is computed from SE's reported fundamentals, with a growth assumption that is deliberately capped: small changes to an uncapped growth or terminal assumption can justify any price, and a number that can justify anything means nothing. These are the inputs the model holds for SE today; the exact method, and where it goes wrong, is on the methodology page.
The starting point is earnings power: what the business earns per share, and what the market currently pays for each unit of it.
The trailing growth rate informs the growth assumption, which the model caps deliberately: uncapped growth assumptions can justify any price.
Wall Street's published earnings growth forecast, used as context for the capped growth assumption, never swallowed whole.
Margins tell the model how much of each unit of revenue survives as profit, and how much room there is for that to erode.
Persistent high returns on capital are what a moat looks like in the accounts, and they feed the moat score alongside the valuation.
A volatility measure against the wider market. A jumpier share earns a larger discount for risk, which lowers the estimate.
Leverage haircuts the estimate: debt claims cash before shareholders do, and it turns bad years into dangerous ones.
Wall Street's number, next to ours
The mean analyst price target for SE is USD142.26 across 28 analysts, which implies +11.0% from the current price. Our estimate is USD43.72. They answer different questions: an analyst target is a 12-month price prediction averaged across banks; ours is a model's view of what the business is worth, with every assumption published. When they disagree, at least one of us is wrong.
The belief gap: what growth this price asks you to believe
Run our DCF backwards and every price becomes a growth assumption. One axis compares them: today's market price, the entry prices implied by super investors' 13F filings, the mean analyst target, and the growth our own model funds. The gap between the market's marker and the cohort's markers is the growth you are being asked to believe that informed buyers did not need.
No growth rate between 0% and 30% makes our model's fair value equal today's price, so the market is pricing something this model cannot express. Baillie Gifford &'s Q2 2024 entry underwrote about 16.9%. Our model funds 5.0%.
Baillie Gifford &'s Q2 2024 filing implies an average entry near $71.42, which implied about 16.9% annual growth under our model (low confidence).
Tiger Global Management's Q3 2024 filing implies an average entry near $94.28, which implied about 24.1% annual growth under our model (low confidence).
Capital Research Global Investors's Q3 2024 filing implies an average entry near $94.28, which implied about 24.1% annual growth under our model.
Arrowstreet Capital's Q3 2024 filing implies an average entry near $73.38, which implied about 17.6% annual growth under our model.
Entry prices are filing-implied averages (reported position value divided by reported shares for the quarter a position was opened or materially increased), not actual cost bases; 13Fs lag by up to 45 days. How the Belief Gap is computed.
Common questions
Is Sea Limited (SE) undervalued?
On our model, SE at USD128.11 trades 66% above our fair value estimate of USD43.72, so it screens as overvalued today. That is one model's answer, not a recommendation: a fair value estimate is an argument about the future, and the market is frequently right about why something is cheap.
What is the fair value of SE?
Our current fair value estimate for Sea Limited is USD43.72 per share. For comparison, the mean Wall Street analyst price target is USD142.26 across 28 analysts; that is their number, computed differently from ours. The estimate moves as prices and fundamentals move.
How is SE's fair value calculated?
From Sea Limited's reported fundamentals: earnings power, a deliberately capped growth assumption, and a discount for balance sheet and volatility risk. The full method, including its known weaknesses, is published on our methodology page, and the interactive Valuation Lab lets you change every assumption and watch the value move.
Disagree with an assumption? Good. The Valuation Lab on the SE app page puts every input of this model on a slider, including a reverse DCF that shows the growth the market is currently pricing in.
A fair value estimate is a model output computed from company filings and market data, refreshed daily; quotes are delayed. It is educational information, not financial advice and not a recommendation to buy or sell anything. Read the full disclaimer.