As of 2025-05-10, the Intrinsic Value of Inmode Ltd (INMD) is 23.78 USD. This INMD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.45 USD, the upside of Inmode Ltd is 64.60%.
The range of the Intrinsic Value is 21.54 - 26.81 USD
Based on its market price of 14.45 USD and our intrinsic valuation, Inmode Ltd (INMD) is undervalued by 64.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.54 - 26.81 | 23.78 | 64.6% |
| DCF (Growth 10y) | 24.47 - 30.22 | 26.93 | 86.3% |
| DCF (EBITDA 5y) | 26.86 - 42.19 | 32.44 | 124.5% |
| DCF (EBITDA 10y) | 28.90 - 43.78 | 34.34 | 137.7% |
| Fair Value | 64.75 - 64.75 | 64.75 | 348.09% |
| P/E | 20.25 - 51.85 | 37.80 | 161.6% |
| EV/EBITDA | 25.24 - 65.95 | 37.36 | 158.5% |
| EPV | 27.26 - 31.57 | 29.42 | 103.6% |
| DDM - Stable | 11.90 - 21.61 | 16.75 | 15.9% |
| DDM - Multi | 9.48 - 14.09 | 11.38 | -21.2% |
| Market Cap (mil) | 980.72 |
| Beta | 1.13 |
| Outstanding shares (mil) | 67.87 |
| Enterprise Value (mil) | 692.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 13.51% |
| Cost of Debt | 5.00% |
| WACC | 9.02% |