Intrinsic Value

trivago N.V. (TRVG)

$2.51

-0.05 (-1.95%)

Enterprise Value 173.67
Net Debt -61.50
Equity Value 235.18
Shares Outstanding 68.99
Equity Value Per Share 3.41



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