Intrinsic Value

Under Armour, Inc. (UAA)


+0.20 (+2.81%)

Enterprise Value 122.44
Net Debt 668.28
Equity Value -545.84
Shares Outstanding 454.09
Equity Value Per Share -1.20

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