What is ENDI Corp. worth?
With the base-case assumptions below, a discounted cash flow model on ENDI Corp.'s reported free cash flow gives $17.35 per share. The share price was $14.60 on November 9, 2026, 16% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $11.18 | -23% |
| Base | 15.0% | 9.0% | $17.35 | +19% |
| Bull | 20.0% | 8.0% | $28.82 | +97% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $22.01 | $23.46 | $25.24 | $27.46 | $30.32 |
| 8.0% | $18.51 | $19.45 | $20.56 | $21.90 | $23.54 |
| 9.0% | $15.96 | $16.60 | $17.35 | $18.21 | $19.24 |
| 10.0% | $14.02 | $14.48 | $15.00 | $15.60 | $16.28 |
| 11.0% | $12.51 | $12.85 | $13.22 | $13.64 | $14.12 |
Where the presets come from
Base: years 1 to 5 grow at ENDI Corp.'s revenue growth rate over the last 1 fiscal years (123.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions