Intrinsic Value


Enterprise Value 49,848.12
Net Debt 698.58
Equity Value 49,149.54
Shares Outstanding 125.98
Equity Value Per Share 390.15



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt