Intrinsic Value

Colony Credit Real Estate, Inc. (CLNC)

$10.32

+0.16 (+1.57%)

Enterprise Value -126,517.52
Net Debt 3,649.04
Equity Value -130,166.56
Shares Outstanding 128.55
Equity Value Per Share -1,012.59



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