Intrinsic Value

NSI N.V. (NSI.AS)

17.58 €

+0.06 (+0.34%)

Enterprise Value 1,266.84
Net Debt 344.44
Equity Value 922.40
Shares Outstanding 20.12
Equity Value Per Share 45.85



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