X-Legend Entertainment Co Ltd (4994) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of X-Legend Entertainment Co Ltd stock TWD 42.45, price TWD 77.30, that is 45.1% below the price, quality 72 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range 51.04 TWD – 125.79 TWD · fair‑value band 34.07 TWD – 51.19 TWD · the 77.30 TWD price screens above the 42.45 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow X-Legend Entertainment Co in your weekly email
Every Wednesday you see whether X-Legend Entertainment Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
X-Legend Entertainment Co., Ltd., together with its subsidiaries, designs, develops, publishes, markets, and sales gaming software.
Show moreShow less
The company publishes games in approximately 14 language versions in Taiwan, Hong Kong, Japan, China, North America, Korea, Germany, France, Malaysia, Thailand, Indonesia, Portugal, Spain, Italy, and Russia.
It also offers data and software services, as well as engages in the international trading activities. In addition, the company engages in intellectual property related businesses. X-Legend Entertainment Co., Ltd. was incorporated in 2002 and is based in Taipei, Taiwan.
Stock analysis
X-Legend Entertainment Co Ltd (4994) currently trades at 77.30 TWD, while our model-based Fair Value estimate is 42.45 TWD, 45% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 47.20 TWD per share, and 0 of the 24 models we run sit above the 77.30 TWD price.
Bear case: the Asset-Based group reads lowest at 11.39 TWD, and 24 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 34.07 TWD (bear) to 51.19 TWD (bull), the price of 77.30 TWD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 72/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
X-Legend Entertainment Co Ltd reported revenue of 1.2B TWD in FY2025 versus 2.9B TWD in FY2021, a compound −20.0%/yr. Reported net income was 130M TWD in FY2025, compounding −1.3%/yr from FY2021.
Key figures
Market cap 5.1B TWD (≈ $154M) Micro · P/E ratio 54.4 · P/S ratio 4.22 · EPS (TTM) 1.42 TWD · Dividend yield 3.9% · Net margin 7.9% · Return on equity 10.2% · Return on assets (EBIT) 11.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at −45%, 4994 screens richer than that median.
Fair Value models
Bear34.07 TWDFair Value 42.45 TWDBull51.19 TWD
Price 77.30 TWD · Downside -45.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−25.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−13.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−18.3%
Start year 2020 (pandemic). Over 10 years: −0.4% a year
Revenue growth 18 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+37.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−11.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.2%
Dividend (yield on the price)3.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−15.2% vs 1.3%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.17% → 14%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+23.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +21.1% a year for the price.
Compare X-Legend Entertainment Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electronic Gaming & Multimedia · 164 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "X-Legend Entertainment Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/4994
Frequently asked questions
Is X-Legend Entertainment Co Ltd (4994) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 42.45 TWD versus a price of 77.30 TWD, about 45% lower (overvalued).
What is the fair value of 4994?
Our model-based fair value for X-Legend Entertainment Co Ltd is 42.45 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 77.30 TWD.
What is the quality score of 4994?
X-Legend Entertainment Co Ltd has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for X-Legend Entertainment Co Ltd (4994)?
Our model-based price target is the fair value of 42.45 TWD (as of Nov 6, 2026) from 24 valuation models. Cautious scenario 34.07 TWD, optimistic scenario 51.19 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the X-Legend Entertainment Co Ltd stock forecast for 2026?
Our models put fair value at 42.45 TWD, about 45% lower versus a price of 77.30 TWD (overvalued). Cautious scenario 34.07 TWD, optimistic scenario 51.19 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of X-Legend Entertainment Co Ltd (4994)?
X-Legend Entertainment Co Ltd reported trailing-twelve-month revenue of about 1.2B TWD (latest available figure, as of Nov 6, 2026).
Does X-Legend Entertainment Co Ltd pay a dividend?
X-Legend Entertainment Co Ltd currently shows a dividend yield of 3.88% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of X-Legend Entertainment Co Ltd (4994) and when is the ex-dividend date?
X-Legend Entertainment Co Ltd pays a dividend of 3.00 TWD per share a year, a dividend yield of 3.9%. The last ex-dividend date was Jun 9, 2026. A dividend has been paid every year since 2020. Free cash flow covers the dividend 0.65 times. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What growth is priced into X-Legend Entertainment Co Ltd (4994)?
For today's price to be fair in a discounted-cash-flow model, X-Legend Entertainment Co Ltd would have to grow free cash flow by +23.0 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -18.3 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 4994 use?
Our models discount X-Legend Entertainment Co Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.45, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For X-Legend Entertainment Co Ltd that is +23.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has X-Legend Entertainment Co Ltd (4994) delivered so far?
Over the past 5 years revenue at X-Legend Entertainment Co Ltd grew -18.3 % a year. The price currently implies free-cash-flow growth of +23.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of X-Legend Entertainment Co Ltd (4994) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into X-Legend Entertainment Co Ltd (+23.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of X-Legend Entertainment Co Ltd (4994)?
The free-cash-flow yield on the price is 2.57 %: that much free cash flow X-Legend Entertainment Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of X-Legend Entertainment Co Ltd (4994)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For X-Legend Entertainment Co Ltd it is 42.45 TWD per share (as of Nov 6, 2026), against a price of 77.30 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is X-Legend Entertainment Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 4994 trades above its calculated fair value: price 77.30 TWD, fair value 42.45 TWD, a gap of about −45% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 4994?
No. The price is what the market pays today (77.30 TWD); the fair value is what the company's own numbers justify (42.45 TWD). For X-Legend Entertainment Co Ltd the two are 34.85 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is X-Legend Entertainment Co Ltd worth?
The market values X-Legend Entertainment Co Ltd at about 5.1B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 77.30 TWD; our models calculate a fair value of 42.45 TWD per share.
What do the bullish and bearish scenarios say about 4994?
Our models span a range for X-Legend Entertainment Co Ltd: cautious scenario 34.07 TWD, base 42.45 TWD, optimistic 51.19 TWD per share (as of Nov 6, 2026, price 77.30 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 4994?
X-Legend Entertainment Co Ltd trades at a price-to-earnings ratio of 54.4 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 42.45 TWD is built from several models across several years. Other multiples: P/B 4.9, P/S 4.2, EV/EBITDA 33.1.
How solid is the balance sheet of X-Legend Entertainment Co Ltd (4994)?
Balance-sheet figures for X-Legend Entertainment Co Ltd (as of Nov 6, 2026): return on equity 10.2%. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is 4994 from its 52-week high?
X-Legend Entertainment Co Ltd trades at 77.30 TWD, about 24% below its 52-week high of 101.50 TWD and at the low of 77.30 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 42.45 TWD is for.
Which stocks are comparable to X-Legend Entertainment Co Ltd?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is X-Legend Entertainment Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price 77.30 TWD, calculated fair value 42.45 TWD (−45%), Quality Score 72/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 4994 calculated?
We run X-Legend Entertainment Co Ltd through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 42.45 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. X-Legend Entertainment Co Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of X-Legend Entertainment Co Ltd (4994)?
The closing price on Nov 9, 2026 was 77.30 TWD. Our model-based fair value is 42.45 TWD, about 45% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with X-Legend Entertainment Co Ltd right now?
The price sits above even our optimistic bull case (51.19 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (72/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of X-Legend Entertainment Co Ltd (4994) come from?
Earnings per share at X-Legend Entertainment Co Ltd grew +4.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.0 %, EBIT margin −3.5 %, tax rate +3.2 %, residual (interest, one-offs) +0.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of X-Legend Entertainment Co Ltd
How large is the market capitalisation of X-Legend Entertainment Co Ltd (4994)?
The market capitalisation of X-Legend Entertainment Co Ltd is 5.1B TWD (≈ $154M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of X-Legend Entertainment Co Ltd (4994)?
The price-to-sales ratio of X-Legend Entertainment Co Ltd is 4.22 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of X-Legend Entertainment Co Ltd (4994)?
Earnings per share at X-Legend Entertainment Co Ltd are 1.42 TWD (price ÷ EPS = P/E 54.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of X-Legend Entertainment Co Ltd (4994)?
The dividend yield of X-Legend Entertainment Co Ltd is 3.9%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of X-Legend Entertainment Co Ltd (4994)?
The net margin of X-Legend Entertainment Co Ltd is 7.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of X-Legend Entertainment Co Ltd (4994)?
The return on equity (ROE) of X-Legend Entertainment Co Ltd is 10.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of X-Legend Entertainment Co Ltd (4994)?
On an EBIT basis the return on assets of X-Legend Entertainment Co Ltd is 11.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of X-Legend Entertainment Co Ltd (4994)?
The operating margin of X-Legend Entertainment Co Ltd is 9.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at X-Legend Entertainment Co Ltd (4994)?
Revenue at X-Legend Entertainment Co Ltd is growing +0.8% versus a year earlier (3y avg −13.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at X-Legend Entertainment Co Ltd (4994)?
Earnings per share at X-Legend Entertainment Co Ltd are growing −34.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does X-Legend Entertainment Co Ltd (4994) hold?
X-Legend Entertainment Co Ltd holds more cash than debt, 907M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch X-Legend Entertainment Co Ltd in the live analysis
One click puts X-Legend Entertainment Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026