Key Takeaways:
- E-commerce Momentum: Shopee achieved 28% GMV growth in Q3 2025, marking five consecutive quarters of sequential growth
- Price Projection: Based on current execution, SE stock could reach $149 by December 2027
- Potential Gains: This target implies a total return of 37% from the current price of $109
- Annual Return: Investors could see roughly 18% growth over the next 1.9 years
Now Live: Discover how much upside your favorite stocks could have using TIKR’s new Valuation Model (It’s free)>>>
Sea Limited (SE) just posted its strongest quarter since 2021, with total revenue hitting $6 billion and adjusted EBITDA surging 68% year-over-year to $874 million.
The company now operates three profitable businesses simultaneously while maintaining aggressive growth across e-commerce, digital finance, and gaming.
CEO Forrest Li is executing a strategy centered on deepening market penetration in Southeast Asia and Brazil. Shopee’s GMV reached $32.2 billion in Q3, up 28% year-over-year.
The company’s digital finance arm, Monee, expanded its loan book by 70% to $7.9 billion while maintaining a stable 90-day NPL ratio of 1.1%. Garena delivered its best performance since 2021, with bookings up over 50% year-over-year.
Despite this momentum, Sea Limited stock trades at $109, leaving room for upside for investors who recognize the company’s transformation into a dominant digital ecosystem across emerging markets.
See analysts’ full growth forecasts and estimates for SE stock (It’s free) >>>
What the Model Says for Sea Limited Stock
We analyzed Sea Limited’s evolution into a diversified digital platform with market-leading positions in e-commerce, digital payments, and gaming.
- The company is expanding beyond pure e-commerce. Shopee now operates SPX Express, a logistics network covering dense urban centers and remote rural areas across Southeast Asia.
- Sea launched same-day delivery in Indonesian cities while simultaneously reducing delivery costs by 20% in rural regions.
- In Taiwan, Shopee built over 2,500 automated lockers in under three years, handling 70% of deliveries at 30% lower cost than traditional methods.
- Sea Limited now serves over 34 million active borrowers through Monee, across multiple markets.
- This diversification provides resilience, while AI infrastructure is driving unprecedented demand for digital financial services in underbanked markets.
Using a forecast of 24.8% annual revenue growth and 11.3% operating margins, our model projects the stock will rise to $149 within 1.9 years. This assumes a 21.9x price-to-earnings multiple.
That represents compression from Sea Limited’s historical P/E averages of 34.3x (one year) and 32.4x (three years). The lower multiple acknowledges execution risks from rapid geographic expansion and potential moderation in e-commerce growth as markets mature.
The real value lies in sustaining momentum across all three business segments, expanding logistics capabilities, and maintaining profitable growth.
Our Valuation Assumptions
Estimate a company’s fair value instantly (Free with TIKR) >>>
Our Valuation Assumptions
TIKR’s Valuation Model lets you plug in your own assumptions for a company’s revenue growth, operating margins, and P/E multiple, and calculates the stock’s expected returns.
Here’s what we used for SE stock:
1. Revenue Growth: 24.8%
Sea Limited’s growth centers on e-commerce and digital finance expansion. The company achieved 28% GMV growth in Q3, driven by higher purchase frequency (up 12% year over year) and an increase in active buyers (up 15% year over year). Management expects full-year 2025 GMV growth exceeding 25%.
Shopee’s ad revenue surged by over 70%, as sellers increased average ad spend by 40% year over year.
The company’s take rate improved both year over year and sequentially, with ad take rates rising by more than 80 basis points.
Beyond e-commerce, Monee added over 5 million first-time borrowers in Q3, with SPayLater penetration ranging from single digits in early markets to over 30% in mature ones.
2. Operating margins: 11.3%
Sea Limited is improving profitability while scaling operations. The company delivered positive adjusted EBITDA across all three business segments.
E-commerce adjusted EBITDA reached $186 million versus $34 million a year earlier. Digital finance margins expanded despite aggressive lending growth, with adjusted EBITDA up 37% year-over-year.
The company is investing in logistics infrastructure and fulfillment capabilities, taking an asset-light approach by leasing rather than buying warehouses. These investments initially pressure margins but drive long-term cost advantages through operational efficiency.
3. Exit P/E Multiple: 21.9x
The market values Sea Limited at 25.4x earnings. We assume the P/E will compress to 21.9x over our forecast period.
Near-term margin pressure from logistics investments and fulfillment expansion weighs on the multiple. The company must successfully scale SPX Express while maintaining growth across diverse markets with different competitive dynamics.
As Sea Limited demonstrates execution across e-commerce, fintech, and gaming, the company should command a premium to pure-play e-commerce platforms. The proven ability to generate cash flow from digital entertainment provides financial flexibility to fund growth initiatives.
Build your own Valuation Model to value any stock (It’s free!) >>>
What Happens If Things Go Better or Worse?
Digital platform companies face competition and market saturation risks. Here’s how Sea Limited stock might perform under different scenarios through December 2027:
- Low Case: If revenue growth slows to 17.1% and net income margins compress to 10.6%, investors still see a 43.3% total return (9.7% annually).
- Mid Case: With 18.9% growth and 11.5% margins, we expect a total return of 91.3% (18.1% annually).
- High Case: If e-commerce and fintech accelerate while Sea Limited maintains 12.2% margins and grows at 20.8%, total returns could reach 148.7% (26.3% annually).
See what analysts think about SE stock right now (Free with TIKR) >>>
The range reflects execution on logistics expansion, successful Monee scaling, and margin improvement as fulfillment capabilities mature.
In the low case, competitive pressure intensifies or fintech growth moderates.
In the high case, SPX Express becomes a sustainable moat, SPayLater adoption accelerates beyond Shopee, and Garena maintains gaming momentum through continued IP collaborations.
How Much Upside Does Sea Limited Stock Have From Here?
With TIKR’s new Valuation Model tool, you can estimate a stock’s potential share price in under a minute.
All it takes is three simple inputs:
- Revenue Growth
- Operating Margins
- Exit P/E Multiple
If you’re not sure what to enter, TIKR automatically fills in each input using analysts’ consensus estimates, giving you a quick, reliable starting point.
From there, TIKR calculates the potential share price and total returns under Bull, Base, and Bear scenarios so you can quickly see whether a stock looks undervalued or overvalued.
See a stock’s true value in under 60 seconds (Free with TIKR) >>>
Looking for New Opportunities?
- See what stocks billionaire investors are buying so you can follow the smart money.
- Analyze stocks in as little as 5 minutes with TIKR’s all-in-one, easy-to-use platform.
- The more rocks you overturn… the more opportunities you’ll uncover. Search 100K+ global stocks, global top investor holdings, and more with TIKR.
Disclaimer:
Please note that the articles on TIKR are not intended to serve as investment or financial advice from TIKR or our content team, nor are they recommendations to buy or sell any stocks. We create our content based on TIKR Terminal’s investment data and analysts’ estimates. Our analysis might not include recent company news or important updates. TIKR has no position in any stocks mentioned. Thank you for reading, and happy investing!
