Intrinsic Value

Celularity Inc. (GXGX)

$ 10.2
2.18 27.18%

Enterprise Value -
Net Debt -0
Equity Value -
Shares Outstanding 8.02
Equity Value Per Share -



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