ENDI Corp. (ENDI)
Investment Advice · Financial Services · $42M
Intrinsic Value (Consensus)
$8.90
Current Price
$15.75
Margin of Safety
-43.5%
43.5% Above Intrinsic Value
Value: $9
Price: $16
Valuation Model Estimates
Current Price: $15.75
DCF (Discounted Cash Flow)
$12.44
Graham Number
$9.51
Earnings Power Value
$4.47
Relative Value (P/E)
$9.20
Dividend Discount Model
Not applicable
—
Consensus Value
$8.90
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
58
Profitability
18/25
Strength
17/25
Valuation
7/25
Growth
16/25
Key Financials
- EPS (TTM)
- $0.46
- EPS (Forward)
- $0.47
- Book Value
- $8.73
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.9%
- Debt/Equity
- —
- Revenue Growth
- 25.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance