Intrinsic Value

Intrusion Inc. (INTZ)

$1.79

-0.01 (0.00%)

Enterprise Value -36.11
Net Debt 12.79
Equity Value -48.89
Shares Outstanding 1.21
Equity Value Per Share -40.34



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