Intrinsic Value

MoSys, Inc. (MOSY)

$4.5

+0.29 (+6.89%)

Enterprise Value -163.96
Net Debt -2.22
Equity Value -161.74
Shares Outstanding 2.17
Equity Value Per Share -74.71



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