Intrinsic Value

CyberArk Software Ltd.

CyberArk Software Ltd. (CYBR)


Enterprise Value 1,099.19
Net Debt -426.99
Equity Value 1,526.19
Shares Outstanding 35.27
Equity Value Per Share 43.27

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