The Discounted Cash Flow (DCF) valuation of Inspire Medical Systems Inc (INSP) is 78.75 USD. With the latest stock price at 130.26 USD, the upside of Inspire Medical Systems Inc based on DCF is -39.5%.
Based on the latest price of 130.26 USD and our DCF valuation, Inspire Medical Systems Inc (INSP) is a sell. selling INSP stocks now will result in a potential gain of 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.4% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 51.52 - 181.58 | 78.75 |
| Upside | -60.4% - 39.4% | -39.5% |