Intrinsic Value

Model N, Inc. (MODN)

$34.23

+1.02 (+3.07%)

Enterprise Value -537.83
Net Debt -19.41
Equity Value -518.42
Shares Outstanding 35.46
Equity Value Per Share -14.62



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