PODD
Insulet Corp
Price:  
187.27 
USD
Volume:  
723,346.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PODD Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Insulet Corp (PODD) is 46.15 USD. This PODD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 187.27 USD, the upside of Insulet Corp is %.

The range of the Intrinsic Value is 26.61 - 112.69 USD

187.27 USD
Stock Price
46.15 USD
Intrinsic Value
Intrinsic Value Details

PODD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.61 - 112.69 46.15 -75.4%
DCF (Growth 10y) 56.81 - 217.59 93.44 -50.1%
DCF (EBITDA 5y) 164.58 - 263.94 230.63 23.2%
DCF (EBITDA 10y) 210.13 - 386.33 312.63 66.9%
Fair Value 83.55 - 83.55 83.55 -55.39%
P/E 100.03 - 198.78 167.75 -10.4%
EV/EBITDA 88.72 - 190.62 137.64 -26.5%
EPV (8.58) - (7.86) (8.22) -104.4%
DDM - Stable 27.12 - 109.16 68.14 -63.6%
DDM - Multi 47.59 - 155.61 73.70 -60.6%

PODD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,112.65
Beta 1.79
Outstanding shares (mil) 70.02
Enterprise Value (mil) 13,817.25
Market risk premium 4.60%
Cost of Equity 9.69%
Cost of Debt 4.71%
WACC 9.10%