Intrinsic Value

Exicure, Inc. (XCUR)

$0.515

-0.03 (-4.68%)

Enterprise Value 400,899,602.33
Net Debt -1.27
Equity Value 400,899,603.60
Shares Outstanding 4.62
Equity Value Per Share 86,784,743.01



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