Moderna Inc., current enterprise value calculation

Current share price (P)	$53.54
No. shares of common stock outstanding	384,396,030
US$ in millions
Common equity (market value)¹	20,581)
Add: Preferred stock, $0.0001; no shares issued or outstanding (per books)	—)
Total equity	20,581)
Add: Financing lease liabilities, current (per books)	—)
Add: Financing lease liabilities, non-current (per books)	575)
Total equity and debt	21,156)
Less: Cash and cash equivalents	2,907)
Less: Investments	5,697)
Enterprise value (EV)	12,552)

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 53.54 × 384,396,030

Moderna Inc., EV calculation

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Share price^1, 2	$96.46	$139.26	$151.33	$154.81	$26.16
No. shares of common stock outstanding¹	382,073,208	386,339,594	402,872,986	399,769,582	368,642,548
US$ in millions
Common equity (market value)³	36,855)	53,802)	60,967)	61,888)	9,644)
Add: Preferred stock, $0.0001; no shares issued or outstanding (book value)	—)	—)	—)	—)	—)
Total equity	36,855)	53,802)	60,967)	61,888)	9,644)
Add: Financing lease liabilities, current (book value)	—)	161)	165)	24)	—)
Add: Financing lease liabilities, non-current (book value)	575)	912)	599)	110)	39)
Total equity and debt	37,430)	54,875)	61,731)	62,023)	9,682)
Less: Cash and cash equivalents	2,907)	3,205)	6,848)	2,624)	236)
Less: Investments	5,697)	6,697)	3,879)	1,984)	867)
Enterprise value (EV)	28,826)	44,973)	51,004)	57,415)	8,579)

¹ Data adjusted for splits and stock dividends.

² Closing price as at the filing date of Moderna Inc. Annual Report.

³ 2023 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 96.46 × 382,073,208

Download chart

Item	Description	The company
EV	Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments.	Moderna Inc. EV decreased from 2021 to 2022 and from 2022 to 2023.

Moderna Inc. (NASDAQ:MRNA)

Enterprise Value (EV)