Intrinsic Value

G. Willi-Food International Ltd. (WILC)

$9.145

-0.13 (-1.35%)

Enterprise Value 1,053.19
Net Debt -135.26
Equity Value 1,188.45
Shares Outstanding -
Equity Value Per Share Infinity



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