INSP
Inspire Medical Systems Inc
Price:  
139.25 
USD
Volume:  
901,968.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INSP Intrinsic Value

-43.70 %
Upside

What is the intrinsic value of INSP?

As of 2025-07-11, the Intrinsic Value of Inspire Medical Systems Inc (INSP) is 78.36 USD. This INSP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 139.25 USD, the upside of Inspire Medical Systems Inc is -43.70%.

The range of the Intrinsic Value is 51.41 - 178.79 USD

Is INSP undervalued or overvalued?

Based on its market price of 139.25 USD and our intrinsic valuation, Inspire Medical Systems Inc (INSP) is overvalued by 43.70%.

139.25 USD
Stock Price
78.36 USD
Intrinsic Value
Intrinsic Value Details

INSP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.41 - 178.79 78.36 -43.7%
DCF (Growth 10y) 128.47 - 448.86 196.42 41.1%
DCF (EBITDA 5y) 79.83 - 131.31 94.64 -32.0%
DCF (EBITDA 10y) 136.15 - 225.55 162.81 16.9%
Fair Value 56.38 - 56.38 56.38 -59.51%
P/E 125.78 - 139.01 132.72 -4.7%
EV/EBITDA 32.49 - 94.21 48.99 -64.8%
EPV (12.30) - (15.05) (13.67) -109.8%
DDM - Stable 21.35 - 69.28 45.31 -67.5%
DDM - Multi 60.80 - 155.62 87.71 -37.0%

INSP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,106.48
Beta 0.49
Outstanding shares (mil) 29.49
Enterprise Value (mil) 4,052.60
Market risk premium 4.60%
Cost of Equity 9.16%
Cost of Debt 4.48%
WACC 6.77%