Intrinsic Value

Western Energy Services Corp. (WRG.TO)

$2.68

-0.09 (-3.25%)

Enterprise Value 391.24
Net Debt 109.29
Equity Value 281.95
Shares Outstanding 33.84
Equity Value Per Share 8.33



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