The Discounted Cash Flow (DCF) valuation of Inspire Medical Systems Inc (INSP) is (142.88) USD. With the latest stock price at 187.83 USD, the upside of Inspire Medical Systems Inc based on DCF is -176.1%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.6% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (378.74) - (88.55) | (142.88) |
| Upside | -301.6% - -147.1% | -176.1% |