Intrinsic Value

Hardwoods Distribution Inc. (HDI.TO)

$27.7

+1.27 (+4.81%)

Enterprise Value 645.64
Net Debt 562.83
Equity Value 82.81
Shares Outstanding 21.60
Equity Value Per Share 3.83



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