Intrinsic Value

Semrush Holdings, Inc. (SEMR)

$12.29

+0.04 (+0.33%)

Enterprise Value -436
Net Debt -44.24
Equity Value -391.75
Shares Outstanding 146.07
Equity Value Per Share -2.68



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