/
DCF Valuation
Base-case fair value
$19.22
Intrinsic $25.63 · 25% MOS
Base-case summary
Our base-case DCF for ENDI Corp. (ENDI) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 29.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $3M in trailing free cash flow, this produces an intrinsic value of $25.63 per share. A 25% safety margin gives a fair value of $19.22.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$3M
Cash & equivalents
$9M
Total debt
$0
Shares outstanding
5M