Is INSP undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Inspire Medical Systems Inc (INSP) is 75.83 USD. This INSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.92 USD, the upside of Inspire Medical Systems Inc is -54.00%. This means that INSP is overvalued by 54.00%.

The range of the Intrinsic Value is 48.28 - 222.43 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	48.28 - 222.43	75.83	-54.0%
DCF (Growth 10y)	128.61 - 640.59	209.76	27.2%
DCF (EBITDA 5y)	79.60 - 118.21	87.92	-46.7%
DCF (EBITDA 10y)	151.04 - 235.24	171.57	4.0%
Fair Value	45.09 - 45.09	45.09	-72.66%
P/E	104.10 - 151.30	126.89	-23.1%
EV/EBITDA	28.91 - 74.75	43.67	-73.5%
EPV	(9.09) - (12.76)	(10.92)	-106.6%
DDM - Stable	17.34 - 73.58	45.46	-72.4%
DDM - Multi	53.73 - 183.69	83.93	-49.1%