The Discounted Cash Flow (DCF) valuation of Inspire Medical Systems Inc (INSP) is 45.65 USD. With the latest stock price at 79.63 USD, the upside of Inspire Medical Systems Inc based on DCF is -42.7%.
Based on the latest price of 79.63 USD and our DCF valuation, Inspire Medical Systems Inc (INSP) is a sell. selling INSP stocks now will result in a potential gain of 42.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.7% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 30.17 - 101.46 | 45.65 |
| Upside | -62.1% - 27.4% | -42.7% |