Intrinsic Value

KeyCorp (KEY)

$14.54

-0.39 (-2.61%)

Enterprise Value 69,061.75
Net Debt 21,704
Equity Value 47,357.75
Shares Outstanding 932.76
Equity Value Per Share 50.77



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