Intrinsic Value

WeWork Inc. (WE)

$0.8355

-0.27 (-24.73%)

Enterprise Value -108,182.04
Net Debt 19,455
Equity Value -127,637.04
Shares Outstanding 19.05
Equity Value Per Share -6,701.47



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