As of 2024-12-15, the Intrinsic Value of Insulet Corp (PODD) is
76.02 USD. This PODD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 269.34 USD, the upside of Insulet Corp is
-71.80%.
The range of the Intrinsic Value is 44.44 - 213.45 USD
76.02 USD
Intrinsic Value
PODD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.44 - 213.45 |
76.02 |
-71.8% |
| DCF (Growth 10y) |
87.98 - 392.26 |
145.04 |
-46.1% |
| DCF (EBITDA 5y) |
106.26 - 308.40 |
179.65 |
-33.3% |
| DCF (EBITDA 10y) |
152.39 - 453.63 |
258.45 |
-4.0% |
| Fair Value |
150.02 - 150.02 |
150.02 |
-44.30% |
| P/E |
96.87 - 278.32 |
181.27 |
-32.7% |
| EV/EBITDA |
59.19 - 250.35 |
137.84 |
-48.8% |
| EPV |
(6.73) - (6.04) |
(6.38) |
-102.4% |
| DDM - Stable |
69.72 - 353.46 |
211.59 |
-21.4% |
| DDM - Multi |
70.51 - 279.04 |
112.71 |
-58.2% |
PODD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,891.51 |
| Beta |
1.01 |
| Outstanding shares (mil) |
70.14 |
| Enterprise Value (mil) |
19,494.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.78% |
| Cost of Debt |
4.47% |
| WACC |
7.48% |