Intrinsic Value

Molson Coors Canada Inc. (TPX-B.TO)

$79.56

+1.46 (+1.87%)

Enterprise Value 45,771.22
Net Debt 5,355
Equity Value 40,416.22
Shares Outstanding 217.30
Equity Value Per Share 185.99



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