Intrinsic Value

Illumina Inc.

Illumina Inc. (ILMN)


Enterprise Value 37,442.57
Net Debt -3,324.76
Equity Value 40,754.34
Shares Outstanding 149.00
Equity Value Per Share 273.52

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