Intrinsic Value

Danaos Corporation (DAC)

$72.645

+0.69 (+0.95%)

Enterprise Value 7,657.76
Net Debt 132.37
Equity Value 7,525.40
Shares Outstanding 19.90
Equity Value Per Share 378.09



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