EN DE

ENDURANCE Fair Value & Analysis

Consumer Cyclical · Market cap ₹420B

E ENDURANCE ENDURANCE · BSE
Price₹2,987
Fair Value₹1,384
Upside-53.7%
Quality58/100
Watch ENDURANCE for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Moderate moat 45/100
Evidence: High Range ₹708.53 – ₹1,861 Share as image

Fair value as of: Aug 20, 2026

From 24 valuation models · updated today

Share price +9.4% over the past month.

A solid business, but screening 54% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹1,861). The favourable scenario is already priced in.
  • The model range is unusually wide (₹708.53 to ₹1,861). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹3,027 ₹1,075 Fair Value ₹1,384 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range ₹1,075 – ₹3,027 · fair‑value band ₹708.53 – ₹1,861 · the ₹2,987 price screens above the ₹1,384 fair value. Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

ENDURANCE (ENDURANCE) currently trades at ₹2,987, while our model-based Fair Value estimate is ₹1,384, implying the stock looks roughly 53.7% overvalued today. The Quality Score stands at 58/100 (solid 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: high).

Over the trailing twelve months, ENDURANCE generated revenue of ₹156B at a net margin of 6.2%. Revenue grew 30.0% year over year. It earns a return on equity of 15.2%. Net debt stands at ₹1.8B. Fundamentals as of Aug 20, 2026

Our scenario range runs from ₹708.53 (bear case) to ₹1,861 (bull case); at ₹2,987, the current price sits above 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 3% below its 52-week high and 40% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at -54%, ENDURANCE 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.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹579.65 ₹1,098 ₹2,078 80
Residual Income ₹480.66 ₹622.81 ₹1,666 76
Rev-Margin DCF ₹757.07 ₹1,429 ₹2,344 74
All 24 models by family
DCF Models
FCF DCF ₹589.57 ₹1,151 ₹2,297 38
Owner Earnings ₹418.91 ₹826.95 ₹1,619 31
5Y Revenue Exit ₹757.07 ₹1,462 ₹2,464 39
5Y EBITDA Exit ₹1,026 ₹2,044 ₹3,386 41
5Y P/E Exit ₹928.25 ₹1,832 ₹2,919 38
10Y Revenue Exit ₹672.33 ₹1,347 ₹2,478 36
10Y EBITDA Exit ₹889.07 ₹1,796 ₹3,305 37
10Y P/E Exit ₹821.29 ₹1,633 ₹2,886 35
Earnings-Based
Graham-Dodd ₹460.08 ₹2,494 ₹3,458 54
Lynch FV ₹691.47 ₹987.82 ₹1,284 50
PEG = 1.0 ₹691.47 ₹987.82 ₹1,284 46
EPV ₹807.40 ₹947.26 ₹1,072 59
Multiples
P/E Multiple ₹1,116 ₹1,489 ₹1,861 63
P/S Multiple ₹862.65 ₹1,150 ₹1,438 58
P/B Multiple ₹862.65 ₹1,150 ₹1,438 55
EV/EBIT ₹1,205 ₹1,602 ₹1,999 53
EV/EBITDA ₹1,278 ₹1,699 ₹2,120 54
EV/Revenue ₹817.23 ₹1,161 ₹1,505 43
Asset-Based
NCAV (Graham) ₹243.16 ₹325.84 ₹486.33 50
Growth DCF
Growth DCF ₹579.65 ₹1,098 ₹2,078 80
Rev-Margin DCF ₹757.07 ₹1,429 ₹2,344 74
Economic Profit
Residual Income ₹480.66 ₹622.81 ₹1,666 76
ROIC Compounder ₹946.83 ₹1,349 ₹1,919 72
Growth Earnings
Growth-Adj P/E ₹1,036 ₹1,480 ₹1,925 68

Widest divergence: Growth Earnings (₹1,480) versus Asset-Based (₹325.84). Highest evidence: Growth DCF (80).

Notify me when ENDURANCE reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹156B
Revenue growth (YoY) +30.0%
Net margin 6.2%
Return on equity 15.2%
Free cash flow ₹5.5B FY2026
P/E ratio 43.3
More key figures
Operating margin 7.3%
EPS (TTM) ₹69.06
EPS growth (YoY) +8.0%
Net debt ₹1.8B FY2026

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 61 · Market factors (momentum, volatility) 67

Profitability 65
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 28
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

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.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

ENDURANCE reported revenue of ₹143B in FY2026 versus ₹74.2B in FY2022, a compound +17.9%/yr. Reported net income was ₹9.5B in FY2026, compounding +19.9%/yr from FY2022.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹143B
Latest YoY
+26.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.5%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.3%
Revenue +17.9%/yr
FY22 ₹74.2B
FY23 ₹86.8B
FY24 ₹101B
FY25 ₹114B
FY26 ₹143B
Net income +19.9%/yr
FY22 ₹4.6B
FY23 ₹4.8B
FY24 ₹6.8B
FY25 ₹8.4B
FY26 ₹9.5B

ENDURANCE screens 54% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "ENDURANCE Fair Value". https://www.fairvalue-calculator.com/stock/ENDURANCE

Peer Group

Auto Parts · 645 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.

Quality Score 58 · Above median
Fair Value upside −54% · Bottom 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 30% · Top 25%
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.10× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 43.3× · Pricier than 75% of peers
P/B 6.14× · Pricier than 75% of peers
P/S (TTM) 2.70× · Pricier than 75% of peers
P/FCF 0.8× · Cheaper than median
EV/EBITDA 20.8× · Pricier than 75% of peers

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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 19
FUTURE100 · sector 23
PAST61 · sector 27
HEALTH95 · sector 95
DIVIDEND7 · sector 31

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.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.50 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 -76%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Balkrishna Industries Limited BALKRISIND ₹2,376 ₹1,237 -48%
Sona BLW Precision Forgings Limited SONACOMS ₹799.90 ₹207.06 -74%

Compare ENDURANCE with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is ENDURANCE overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of ₹1,384 versus a price of ₹2,987, about −54% (overvalued).
What is the fair value of ENDURANCE?
Our model-based fair value for ENDURANCE is ₹1,384 (as of Aug 20, 2026), built from audited fundamentals. The current price: ₹2,987.
What is the quality score of ENDURANCE?
ENDURANCE has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of ENDURANCE?
ENDURANCE reported trailing-twelve-month revenue of about ₹156B (latest available figure, as of Aug 20, 2026).
What is the net profit margin of ENDURANCE?
The net profit margin of ENDURANCE is about 6.2%, meaning it keeps roughly 6.2% of revenue as net income. Based on the latest reported figures.

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.

14 days Pro free · no card

Track ENDURANCE 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.