Editing Sea Limited
The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.
Latest revision | Your text | ||
Line 535: | Line 535: | ||
== Valuation == | == Valuation == | ||
A Discounted Cash Flow (DCF) model was used for Sea Limited's valuation. The yearly revenue growth rate values estimated by Yahoo Finance and CIQ were used to predict revenues until 2027 | A Discounted Cash Flow (DCF) model was used for Sea Limited's valuation. The yearly revenue growth rate values estimated by Yahoo Finance and CIQ were used to predict revenues until 2027. For the rest of growth rates, the average of previous years was used. | ||
{| class="wikitable" | {| class="wikitable" | ||
!WACC | !WACC | ||
Line 728: | Line 728: | ||
| | | | ||
|- | |- | ||
| | |Equity Value per Share | ||
| | |$ 33.83 | ||
| | | | ||
| | | | ||
Line 737: | Line 737: | ||
| | | | ||
|- | |- | ||
| | |Current share price | ||
| | |$ 35.21 | ||
| | | | ||
| | | | ||
Line 746: | Line 746: | ||
| | | | ||
|- | |- | ||
| | |Difference | ||
| | | -3.9% | ||
| | | | ||
| | | |