Intrinsic Value

Danaos Corporation (DAC)

$59.34

+2.10 (+3.67%)

Enterprise Value 11,607.86
Net Debt 1,206.58
Equity Value 10,401.27
Shares Outstanding 20.58
Equity Value Per Share 505.31



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