Da-Li Development Co Ltd (6177) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Da-Li Development Co Ltd stock TWD 46.38, price TWD 41.90, upside +10.7%, quality 42 out of 100. Rating: fairly valued. Calculated from audited financials with 9 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 5, 2026.
How to read this chart
60‑month range 22.44 TWD – 71.70 TWD · fair‑value band 27.29 TWD – 62.11 TWD · the 41.90 TWD price screens below the 46.38 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Da-Li Development Co in your weekly email
Every Wednesday you see whether Da-Li Development 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.
Da-Li Development Co.,Ltd., together with its subsidiaries, engages in the construction business in Taiwan and the United States. It operates through the Development and Construction segments.
Show moreShow less
The company is also involved in the sale and rental business of residential buildings and department stores, as well as real estate investment and brokerage. Da-Li Development Co.,Ltd. was incorporated in 1977 and is headquartered in Taipei, Taiwan.
Stock analysis
Da-Li Development Co Ltd (6177) currently trades at 41.90 TWD, while our model-based Fair Value estimate is 46.38 TWD, so the stock looks roughly fairly valued today (gap 9.7%).
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of 48.56 TWD per share, and 5 of the 9 models we run sit above the 41.90 TWD price.
Bear case: the Asset-Based group reads lowest at 9.52 TWD, and 4 of the 9 models stay below the price. Data coverage for this calculation is high.
Scenario range: 27.29 TWD (bear) to 62.11 TWD (bull), the price of 41.90 TWD sits inside 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 42/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Da-Li Development Co Ltd reported revenue of 9.8B TWD in FY2025 versus 10.1B TWD in FY2021, a compound −0.8%/yr. Reported net income was 1.8B TWD in FY2025, compounding +3.5%/yr from FY2021.
Key figures
Market cap 19.8B TWD (≈ $604M) Small · P/E ratio 4.7 · P/S ratio 1.18 · EPS (TTM) 8.94 TWD · Dividend yield 7.2% · Net margin 25.6% · Return on equity 40.0% · Return on assets (EBIT) 5.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (medium confidence).
What moves the price
The share trades about 25% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 11%, 6177 screens richer than that median.
Fair Value models
Bear27.29 TWDFair Value 46.38 TWDBull62.11 TWD
Price 41.90 TWD · Upside +10.7%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (5.08 TWD per share) are deliberately not added.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.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
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.
+17.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.0%
Dividend (yield on the price)7.2%
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.10.0% vs 7.6%, steady
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.14% → 23%
Compare Da-Li Development 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.Real Estate - Development · 489 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score42 · Below median
Fair Value upside+10.7% · Below median
Profitability
Return on equity (12 months)40.0% · Top 25%
Return on assets4.2% · Above median
Net margin (12 months)25.6% · Top 25%
Operating margin (12 months)25.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)600.4% · Top 25%
Dividend yield (12 months)7.2% · Top 25%
Balance sheet
Debt / equity0.29× · Below median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
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). "Da-Li Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/6177
Frequently asked questions
Is Da-Li Development Co Ltd (6177) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 46.38 TWD versus a price of 41.90 TWD, about +11% upside (fairly valued).
What is the fair value of 6177?
Our model-based fair value for Da-Li Development Co Ltd is 46.38 TWD (as of Nov 5, 2026), built from audited fundamentals. The current price: 41.90 TWD.
What is the quality score of 6177?
Da-Li Development Co Ltd has a Quality Score of 42/100. 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 Da-Li Development Co Ltd (6177)?
Our model-based price target is the fair value of 46.38 TWD (as of Nov 5, 2026) from 9 valuation models. Cautious scenario 27.29 TWD, optimistic scenario 62.11 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Da-Li Development Co Ltd stock forecast for 2026?
Our models put fair value at 46.38 TWD, about +11% upside versus a price of 41.90 TWD (fairly valued). Cautious scenario 27.29 TWD, optimistic scenario 62.11 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Da-Li Development Co Ltd (6177)?
Da-Li Development Co Ltd reported trailing-twelve-month revenue of about 16.8B TWD (latest available figure, as of Nov 5, 2026).
Does Da-Li Development Co Ltd pay a dividend?
Da-Li Development Co Ltd currently shows a dividend yield of 7.16% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Da-Li Development Co Ltd (6177) and when is the ex-dividend date?
Da-Li Development Co Ltd pays a dividend of 3.00 TWD per share a year, a dividend yield of 7.2%. The last ex-dividend date was Aug 20, 2026. The payout ratio is 33.6% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Da-Li Development Co Ltd (6177)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Da-Li Development Co Ltd it is 46.38 TWD per share (as of Nov 5, 2026), against a price of 41.90 TWD. It is the blended result of 9 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Da-Li Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 6177 trades below its calculated fair value: price 41.90 TWD, fair value 46.38 TWD, a gap of about +11% (fairly valued). 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 6177?
No. The price is what the market pays today (41.90 TWD); the fair value is what the company's own numbers justify (46.38 TWD). For Da-Li Development Co Ltd the two are 4.48 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Da-Li Development Co Ltd worth?
The market values Da-Li Development Co Ltd at about 19.8B TWD (market capitalisation, as of Nov 5, 2026). Per share that is 41.90 TWD; our models calculate a fair value of 46.38 TWD per share.
What do the bullish and bearish scenarios say about 6177?
Our models span a range for Da-Li Development Co Ltd: cautious scenario 27.29 TWD, base 46.38 TWD, optimistic 62.11 TWD per share (as of Nov 5, 2026, price 41.90 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6177?
Da-Li Development Co Ltd trades at a price-to-earnings ratio of 4.7 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 46.38 TWD is built from several models across several years. Other multiples: P/B 1.8, P/S 1.2, EV/EBITDA 4.0.
How solid is the balance sheet of Da-Li Development Co Ltd (6177)?
Balance-sheet figures for Da-Li Development Co Ltd (as of Nov 5, 2026): return on equity 40.0%, debt of 0.29 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 6177 from its 52-week high?
Da-Li Development Co Ltd trades at 41.90 TWD, about 25% below its 52-week high of 55.60 TWD and at the low of 41.80 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 46.38 TWD is for.
Which stocks are comparable to Da-Li Development Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 Da-Li Development Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price 41.90 TWD, calculated fair value 46.38 TWD (+11%), Quality Score 42/100, from 9 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 6177 calculated?
We run Da-Li Development Co Ltd through 9 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 46.38 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 13.0% above its aggregate fair value. Da-Li Development Co Ltd currently trades 10% below its own fair value, and the market average says nothing about that. 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 Da-Li Development Co Ltd (6177)?
The closing price on Nov 6, 2026 was 41.90 TWD. Our model-based fair value is 46.38 TWD, about +11% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Da-Li Development Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (27.29 TWD to 62.11 TWD) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Da-Li Development Co Ltd (6177) come from?
Earnings per share at Da-Li Development Co Ltd grew +6.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +10.4 %, EBIT margin −1.0 %, tax rate −2.2 %, 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 Da-Li Development Co Ltd
How large is the market capitalisation of Da-Li Development Co Ltd (6177)?
The market capitalisation of Da-Li Development Co Ltd is 19.8B TWD (≈ $604M). 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 Da-Li Development Co Ltd (6177)?
The price-to-sales ratio of Da-Li Development Co Ltd is 1.18 (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 Da-Li Development Co Ltd (6177)?
Earnings per share at Da-Li Development Co Ltd are 8.94 TWD (price ÷ EPS = P/E 4.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Da-Li Development Co Ltd (6177)?
The dividend yield of Da-Li Development Co Ltd is 7.2% (payout 33.6%). 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 Da-Li Development Co Ltd (6177)?
The net margin of Da-Li Development Co Ltd is 25.6% (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 Da-Li Development Co Ltd (6177)?
The return on equity (ROE) of Da-Li Development Co Ltd is 40.0% (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 Da-Li Development Co Ltd (6177)?
On an EBIT basis the return on assets of Da-Li Development Co Ltd is 5.8% (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 Da-Li Development Co Ltd (6177)?
The operating margin of Da-Li Development Co Ltd is 25.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Da-Li Development Co Ltd (6177)?
Revenue at Da-Li Development Co Ltd is growing +600% versus a year earlier (3y avg +4.4%). 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 Da-Li Development Co Ltd (6177)?
Earnings per share at Da-Li Development Co Ltd are growing −2.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Da-Li Development Co Ltd (6177) generate?
The free cash flow of Da-Li Development Co Ltd is −326M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Da-Li Development Co Ltd (6177) carry?
The net debt of Da-Li Development Co Ltd is 21.5B TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Da-Li Development Co Ltd in the live analysis
One click puts Da-Li Development 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 5, 2026