Intrinsic Value

Xinyuan Real Estate Co., Ltd. (XIN)


+0.02 (+4.52%)

Enterprise Value 119,969.97
Net Debt 2,563.81
Equity Value 117,406.16
Shares Outstanding 57.05
Equity Value Per Share 2,057.95

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