Intrinsic Value

Extraction Oil & Gas, Inc. (XOG)

$64.92

+0.53 (+0.82%)

Enterprise Value -42,506.76
Net Debt 363.22
Equity Value -42,869.98
Shares Outstanding 138.15
Equity Value Per Share -310.32



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