Intrinsic Value

Model N, Inc. (MODN)

$29.62

-0.15 (-0.50%)

Enterprise Value -626.55
Net Debt -9.83
Equity Value -616.72
Shares Outstanding 38.08
Equity Value Per Share -16.19



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