Intrinsic Value

Celularity Inc. (GXGXW)

$1.7

+0.50 (+41.67%)

Enterprise Value -3,922.03
Net Debt 51.62
Equity Value -3,973.66
Shares Outstanding 150.55
Equity Value Per Share -26.39



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