The Discounted Cash Flow (DCF) valuation of Inspire Medical Systems Inc (INSP) is 67.76 USD. With the latest stock price at 51.41 USD, the upside of Inspire Medical Systems Inc based on DCF is 31.8%.
Based on the latest price of 51.41 USD and our DCF valuation, Inspire Medical Systems Inc (INSP) is a buy. buying INSP stocks now will result in a potential gain of 31.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.8% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 45.31 - 157.22 | 67.76 |
| Upside | -11.9% - 205.8% | 31.8% |