Equity per market value and debt calculation

1. price/ share : $12.40
2. share/issue : 1084

=> market capitalization = price/share * share/issue
= $13,499

DebtCalculation :

cash = $5024
Marektable secutities = $1713

Total cash equivalent = cash + marketable securities = 6737

Long term debt = 26,073
short term debt = 13,884
total debt = long+short = 39,957
Net debt = cash equivalent + total debt =

market value of debt

market price of debt(%) = 95%
market value of debt = Netdebt * market price =

enterprice value = market capitalization + market value of debt