Intrinsic Value

Vericel Corporation (VCEL)

$45.45

-0.66 (-1.43%)

Enterprise Value -415.08
Net Debt 1.28
Equity Value -416.36
Shares Outstanding 47.59
Equity Value Per Share -8.75



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