Intrinsic Value

XPO Logistics, Inc. (XPO)

$116.1

+1.61 (+1.41%)

Enterprise Value 1,206.44
Net Debt 3,701
Equity Value -2,494.56
Shares Outstanding 118
Equity Value Per Share -21.14



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