Intrinsic Value

The Liberty SiriusXM Group (LSXMK)

$29.71

+0.19 (+0.64%)

Enterprise Value 44,618.79
Net Debt 11,357
Equity Value 33,261.79
Shares Outstanding 352
Equity Value Per Share 94.49



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