Intrinsic Value

Patriot National Bancorp, Inc. (PNBK)

$3.45

+0.10 (+2.99%)

Enterprise Value -1,460.89
Net Debt 150.33
Equity Value -1,611.22
Shares Outstanding 3.97
Equity Value Per Share -406.33



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