Is NARI undervalued or overvalued?

As of 2025-03-22, the Intrinsic Value of Inari Medical Inc (NARI) is (56.04) USD. This NARI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.97 USD, the upside of Inari Medical Inc is -170.10%. This means that NARI is overvalued by 170.10%.

The range of the Intrinsic Value is (94.29) - (40.30) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(94.29) - (40.30)	(56.04)	-170.1%
DCF (Growth 10y)	(74.45) - (170.28)	(102.50)	-228.2%
DCF (EBITDA 5y)	(5.05) - (4.04)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(11.33) - (5.69)	(1,234.50)	-123450.0%
Fair Value	-33.55 - -33.55	-33.55	-141.95%
P/E	(32.15) - 5.23	(18.47)	-123.1%
EV/EBITDA	(5.80) - (6.23)	(5.72)	-107.2%
EPV	(0.38) - (0.62)	(0.50)	-100.6%
DDM - Stable	(10.21) - (34.77)	(22.49)	-128.1%
DDM - Multi	7.40 - 20.09	10.88	-86.4%