Intrinsic Value

Wayfair Inc. (W)

$52.07

-0.85 (-1.61%)

Enterprise Value -7,657.54
Net Debt 2,632
Equity Value -10,289.54
Shares Outstanding 114
Equity Value Per Share -90.26



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