Intrinsic Value

CyrusOne Inc. (CONE)

$90.36

0.00 (0.00%)

Enterprise Value -88,390.87
Net Debt 3,482.30
Equity Value -91,873.17
Shares Outstanding 123.90
Equity Value Per Share -741.51



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