Intrinsic Value

Vale S.A. (VALE)

$12.59

-0.02 (-0.16%)

Enterprise Value 225,062.50
Net Debt 9,670.21
Equity Value 215,392.29
Shares Outstanding 4,369.96
Equity Value Per Share 49.29



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