Intrinsic Value

Celularity Inc. (GXGX)

$10.2

+2.18 (+27.18%)

Enterprise Value -3,238.71
Net Debt 51.62
Equity Value -3,290.33
Shares Outstanding 14.98
Equity Value Per Share -219.60



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