Intrinsic Value

Exicure, Inc. (XCUR)

$2.32

+0.04 (+1.75%)

Enterprise Value -618,512,662.26
Net Debt -27.77
Equity Value -618,512,634.49
Shares Outstanding 2.91
Equity Value Per Share -212,724,845.57



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