Intrinsic Value

Marin Software Incorporated (MRIN)

$2.52

+0.16 (+6.78%)

Enterprise Value -50.35
Net Debt -9.45
Equity Value -40.90
Shares Outstanding 17.66
Equity Value Per Share -2.32



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