Intrinsic Value

Vericel Corporation (VCEL)

$23.2

-0.55 (-2.32%)

Enterprise Value -477.05
Net Debt -18.15
Equity Value -458.90
Shares Outstanding 46.47
Equity Value Per Share -9.87



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