King House CO., Ltd. (4419) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of King House CO., Ltd. stock TWD 6.53, price TWD 46.50, that is 86.0% below the price, quality 23 out of 100. Rating: strongly overvalued. Calculated from audited financials with 8 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 10.74 TWD – 73.90 TWD · fair‑value band 4.74 TWD – 10.13 TWD · the 46.50 TWD price screens above the 6.53 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow King House CO. in your weekly email
Every Wednesday you see whether King House 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.
King House CO., Ltd. engages in restaurant business in Taiwan. It offers hamburgers, and food and beverage services, catering services, comprehensive celebratory services, ready-to-eat meal manufacturing, food processing and manufacturing, and wholesale of general merchandise.
Show moreShow less
The company was formerly known as Ensure Global Corp., Ltd. and changed its name to King House CO., Ltd. in May 2024. King House CO., Ltd. was founded in 1991 and is headquartered in Tainan City, Taiwan.
Stock analysis
King House CO., Ltd. (4419) currently trades at 46.50 TWD, while our model-based Fair Value estimate is 6.53 TWD, 86% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 14.36 TWD per share, and 0 of the 8 models we run sit above the 46.50 TWD price.
Bear case: the Asset-Based group reads lowest at 5.26 TWD, and 8 of the 8 models stay below the price. Data coverage for this calculation is low.
Scenario range: 4.74 TWD (bear) to 10.13 TWD (bull), the price of 46.50 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 23/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
King House CO., Ltd. reported revenue of 2.7B TWD in FY2025 versus 103M TWD in FY2021, a compound +125.5%/yr. Reported net income was −246M TWD in FY2025.
Key figures
Market cap 7.9B TWD (≈ $240M) Micro · P/S ratio 2.23 · EPS (TTM) −1.42 TWD · Net margin −9.0% · Return on equity −20.2% · Return on assets (EBIT) −7.1% (5-year average) · Operating margin −7.1% · Revenue (TTM) 2.7B TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 16 out of 100 (medium confidence).
What moves the price
The share trades about 15% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −30% fair-value upside, at −86%, 4419 screens richer than that median.
Fair Value models
Bear4.74 TWDFair Value 6.53 TWDBull10.13 TWD
Price 46.50 TWD · Downside -86.0%
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.
Best data coverage
FCF DCF5.58 TWD7.19 TWD11.92 TWD77
Growth DCF5.34 TWD7.68 TWD11.33 TWD76
5Y Revenue Exit3.58 TWD4.29 TWD5.73 TWD72
All 8 models by family
DCF Models
FCF DCF5.58 TWD7.19 TWD11.92 TWD77
5Y Revenue Exit3.58 TWD4.29 TWD5.73 TWD72
5Y EBITDA Exit11.33 TWD19.95 TWD36.89 TWD69
10Y Revenue Exit4.27 TWD5.88 TWD6.52 TWD66
10Y EBITDA Exit9.29 TWD20.58 TWD40.95 TWD62
Multiples
EV/EBITDA10.24 TWD14.36 TWD18.48 TWD67
Asset-Based
NCAV (Graham)3.92 TWD5.26 TWD7.85 TWD54
Growth DCF
Growth DCF5.34 TWD7.68 TWD11.33 TWD76
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+40.5%
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.
+121.3%
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.
+342.9%
Start year 2020 (pandemic)
Revenue growth 6 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.
+204.9%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−3,052.7% (2020) → −7.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
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.Restaurants · 200 stocks
Beats the industry median on 1/10 measures
Overall it trails its industry peers.
Valuation
Quality Score23 · Bottom 25%
Fair Value upside−85.8% · Bottom 25%
Profitability
Return on assets−8.1% · Bottom 25%
Net margin (12 months)−9.0% · Bottom 25%
Operating margin (12 months)−7.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)1.4% · Below median
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Restaurants median · lower = cheaper
P/B7.73× · Priciest 25%
P/S (12 months)2.89× · Priciest 25%
EV/EBITDA44.7× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 36
FUTURE (revenue growth)7· sector 20
PAST (return on equity)0· sector 26
HEALTH (low debt)100· sector 94
DIVIDEND (yield)0· sector 61
VALUE 0: the price sits above our fair-value range.
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). "King House CO., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/4419
Frequently asked questions
Is King House CO., Ltd. (4419) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 6.53 TWD versus a price of 46.50 TWD, about 86% lower (overvalued).
What is the fair value of 4419?
Our model-based fair value for King House CO., Ltd. is 6.53 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 46.50 TWD.
What is the quality score of 4419?
King House CO., Ltd. has a Quality Score of 23/100. 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 King House CO., Ltd. (4419)?
Our model-based price target is the fair value of 6.53 TWD (as of Nov 6, 2026) from 8 valuation models. Cautious scenario 4.74 TWD, optimistic scenario 10.13 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the King House CO., Ltd. stock forecast for 2026?
Our models put fair value at 6.53 TWD, about 86% lower versus a price of 46.50 TWD (overvalued). Cautious scenario 4.74 TWD, optimistic scenario 10.13 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of King House CO., Ltd. (4419)?
King House CO., Ltd. reported trailing-twelve-month revenue of about 2.7B TWD (latest available figure, as of Nov 6, 2026).
What growth is priced into King House CO., Ltd. (4419)?
For today's price to be fair in a discounted-cash-flow model, King House CO., Ltd. would have to grow free cash flow by more than 80 % 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 +342.9 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 4419 use?
Our models discount King House CO., Ltd. at 11.8 %: a base by market capitalisation (micro), damped by beta 0.40, 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 King House CO., Ltd. that is more than 80 % 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 King House CO., Ltd. (4419) delivered so far?
Over the past 5 years revenue at King House CO., Ltd. grew +342.9 % a year. The price currently implies free-cash-flow growth of more than 80 % 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 King House CO., Ltd. (4419) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into King House CO., Ltd. (more than 80 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of King House CO., Ltd. (4419)?
The free-cash-flow yield on the price is 0.12 %: that much free cash flow King House 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 King House CO., Ltd. (4419)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For King House CO., Ltd. it is 6.53 TWD per share (as of Nov 6, 2026), against a price of 46.50 TWD. It is the blended result of 8 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is King House CO., Ltd. stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 4419 trades above its calculated fair value: price 46.50 TWD, fair value 6.53 TWD, a gap of about −86% (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 4419?
No. The price is what the market pays today (46.50 TWD); the fair value is what the company's own numbers justify (6.53 TWD). For King House CO., Ltd. the two are 39.97 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is King House CO., Ltd. worth?
The market values King House CO., Ltd. at about 7.9B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 46.50 TWD; our models calculate a fair value of 6.53 TWD per share.
What do the bullish and bearish scenarios say about 4419?
Our models span a range for King House CO., Ltd.: cautious scenario 4.74 TWD, base 6.53 TWD, optimistic 10.13 TWD per share (as of Nov 6, 2026, price 46.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of King House CO., Ltd. (4419)?
Balance-sheet figures for King House CO., Ltd. (as of Nov 6, 2026): return on equity −20.2%, debt of 0.00 per unit of equity. They feed the Quality Score of 23/100, which measures business quality independently of the share price.
How far is 4419 from its 52-week high?
King House CO., Ltd. trades at 46.50 TWD, about 15% below its 52-week high of 55.00 TWD and 13% above the low of 41.30 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 6.53 TWD is for.
Which stocks are comparable to King House CO., Ltd.?
From the same area (Consumer Cyclical) we also value McDonald's Corporation, Starbucks Corporation, Yum! Brands, Inc, Chipotle Mexican Grill, Inc, 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 King House CO., Ltd. stock attractive at the current price?
The data as of Nov 6, 2026: price 46.50 TWD, calculated fair value 6.53 TWD (−86%), Quality Score 23/100, from 8 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 4419 calculated?
We run King House CO., Ltd. through 8 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 6.53 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. King House 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 King House CO., Ltd. (4419)?
The closing price on Nov 9, 2026 was 46.50 TWD. Our model-based fair value is 6.53 TWD, about 86% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with King House CO., Ltd. right now?
The price sits above even our optimistic bull case (10.13 TWD). The favourable scenario is already priced in. Weak quality (23/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (4.74 TWD to 10.13 TWD) leaves room in how you read the outcome.
Key figures of King House CO., Ltd.
How large is the market capitalisation of King House CO., Ltd. (4419)?
The market capitalisation of King House CO., Ltd. is 7.9B TWD (≈ $240M). 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 King House CO., Ltd. (4419)?
The price-to-sales ratio of King House CO., Ltd. is 2.23 (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 King House CO., Ltd. (4419)?
Earnings per share at King House CO., Ltd. are −1.42 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of King House CO., Ltd. (4419)?
The net margin of King House CO., Ltd. is −9.0% (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 King House CO., Ltd. (4419)?
The return on equity (ROE) of King House CO., Ltd. is −20.2% (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 King House CO., Ltd. (4419)?
On an EBIT basis the return on assets of King House CO., Ltd. is −7.1% (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 King House CO., Ltd. (4419)?
The operating margin of King House CO., Ltd. is −7.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at King House CO., Ltd. (4419)?
Revenue at King House CO., Ltd. is growing +1.4% versus a year earlier (3y avg +121%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does King House CO., Ltd. (4419) carry?
The net debt of King House CO., Ltd. is 271M TWD (fiscal year 2025, ≈ 28.5 yrs of FCF). 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 King House CO., Ltd. in the live analysis
One click puts King House CO., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026