Da Lue International Holding (4804) Fair Value & Analysis
Consumer Cyclical · TW · Market cap 235M TWD
Fair value as of: Jul 21, 2026
From 13 valuation models · updated 20 days ago
Below-average quality, and screening another 26% overvalued on our models.
What matters now
- Weak quality (30/100) and above fair value at the same time, the margin of safety is missing on both counts.
- The model range is unusually wide (1.33 TWD to 3.54 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.
How to read this chart
60‑month range 2.93 TWD – 23.10 TWD · fair‑value band 1.33 TWD – 3.54 TWD · the 3.27 TWD price screens above the 2.43 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.
Analysis
Da Lue International Holding (4804) currently trades at 3.27 TWD, while our model-based Fair Value estimate is 2.43 TWD, implying the stock looks roughly 25.7% overvalued today. The Quality Score stands at 30/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).
Over the trailing twelve months, Da Lue International Holding generated revenue of 131M TWD at a net margin of -77.6%. Revenue grew 10.3% year over year. Net debt stands at 166M TWD. Fundamentals as of Jul 21, 2026
Our scenario range runs from 1.33 TWD (bear case) to 3.54 TWD (bull case); at 3.27 TWD, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 70% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at -26%, 4804 screens richer than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 13 models by family
Widest divergence: Multiples (2.47 TWD) versus Asset-Based (0.6300 TWD). Highest evidence: Growth DCF (80).
Notify me when 4804 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 33 · Market factors (momentum, volatility) 22
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
Da Lue International Holding Co., Ltd., through its subsidiaries, engages in hotel business in China. The company offers wedding banquet, wedding planning, and conference services. It also provides photography, videography, general investment, and food and beverages services. Da Lue International Holding Co., Ltd.
Full company description
Da Lue International Holding Co., Ltd., through its subsidiaries, engages in hotel business in China. The company offers wedding banquet, wedding planning, and conference services. It also provides photography, videography, general investment, and food and beverages services. Da Lue International Holding Co., Ltd. was incorporated in 2011 and is based in Grand Cayman, the Cayman Islands.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Da Lue International Holding reported revenue of 128M TWD in FY2025 versus 340M TWD in FY2021, a compound −21.7%/yr. Reported net income was −82.8M TWD in FY2025.
4804 screens 26% overvalued. Compare with Rollins, Inc →
Peer Group
Personal Services · 42 stocks
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.
Valuation Multiples vs Personal Services median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
VALUE 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Personal Services stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Rollins, Inc ROL | $44.47 | $21.11 | -53% |
| Service Corporation SCI | $78.72 | $39.27 | -50% |
| Frontdoor, Inc FTDR | $75.69 | $75.55 | -0% |
| H&R Block, Inc HRB | $41.14 | $78.83 | +92% |
| Bright Horizons Family Solutions Inc BFAM | $73.99 | $62.41 | -16% |
| Fu Shou Yuan International Group 1448 | HK$2.64 | HK$4.20 | +59% |
| Lungyen Life Service Corporation 5530 | 48.60 TWD | 31.33 TWD | -36% |
| Carriage Services, Inc CSV | $38.29 | $26.63 | -30% |
| Musti Group MUSTI | €14.35 | €14.08 | -2% |
| Uniao Pet Participacoes S.A AUAU3 | R$3.08 | R$1.37 | -56% |
Compare Da Lue International Holding with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is Da Lue International Holding (4804) overvalued or undervalued?
What is the fair value of 4804?
What is the quality score of 4804?
What is the revenue of Da Lue International Holding (4804)?
What is the net profit margin of 4804?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track Da Lue International Holding and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.