Intrinsic Value

Worthington Industries, Inc. (WOR)

$62.23

+0.27 (+0.44%)

Enterprise Value 8,457.76
Net Debt 340.44
Equity Value 8,117.33
Shares Outstanding 48.57
Equity Value Per Share 167.14



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