Endi Corp. (ENDI) intrinsic value & 10-year financials
Endi Corp. (ENDI) has a Graham intrinsic value of $15.28 per share. At $14.52 on Oct 17, 2026, the stock trades 5% below that value. Over the last 4 fiscal years revenue grew 49.5% a year to $9.6M, with an average return on invested capital of 89.7%.
- Graham intrinsic value
- $15.28
- Share price (Oct 17, 2026)
- $14.52
- Price vs Graham value
- 5% below
- Market cap
- $79.4M
- Revenue (FY2023)
- $9.6M
- Revenue growth (4-yr CAGR)
- 49.5%
- ROIC (10-yr avg)
- 89.7%
- Free cash flow (FY2023)
- $2.6M
ENDI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2023 | $9.6M | $2.5M | $0.46 | $2.6M | 17.9% | 6.4% |
| FY2022 | $7.6M | $2.4M | $3,588,098.00 | — | 14.5% | 10.5% |
| FY2021 | $4.3M | $1.5M | $0.42 | — | 34.9% | 252.1% |
| FY2020 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
ENDI Corp. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
ENDI Corp. has historically struggled to out-earn its cost of capital, averaging just 6.5% ROIC.
ENDI Corp. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, ENDI Corp. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $15.28 per share.