Inspire Medical Systems Inc
NYSE:INSP

Watchlist Manager
Inspire Medical Systems Inc Logo
Inspire Medical Systems Inc
NYSE:INSP
Watchlist
Price: 135.87 USD -1.48% Market Closed
Market Cap: 4B USD

Relative Value

The Relative Value of one INSP stock under the Base Case scenario is 125.93 USD. Compared to the current market price of 135.87 USD, Inspire Medical Systems Inc is Overvalued by 7%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

INSP Relative Value
Base Case
125.93 USD
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
21
Median 3Y
10.2
Median 5Y
18.1
Industry
2.2
Forward
4.2
vs History
19
vs Industry
4
Median 3Y
-136.4
Median 5Y
-117
Industry
22
Forward
59.1
vs History
47
vs Industry
8
Median 3Y
139.3
Median 5Y
-45.3
Industry
13.8
vs History
33
vs Industry
8
Median 3Y
59
Median 5Y
-92.9
Industry
19.5
vs History
98
vs Industry
9
Median 3Y
10.9
Median 5Y
14.7
Industry
2.1
vs History
98
vs Industry
21
Median 3Y
9.5
Median 5Y
17.2
Industry
2.4
Forward
3.8
vs History
98
vs Industry
32
Median 3Y
11.2
Median 5Y
20.5
Industry
4.9
vs History
14
vs Industry
2
Median 3Y
-130.5
Median 5Y
-119
Industry
11.7
Forward
18
vs History
14
vs Industry
3
Median 3Y
-123.3
Median 5Y
-116.5
Industry
15.9
Forward
63.1
vs History
47
vs Industry
10
Median 3Y
124.5
Median 5Y
-42.2
Industry
13.7
vs History
42
vs Industry
8
Median 3Y
140.4
Median 5Y
-48.8
Industry
17.3
vs History
98
vs Industry
5
Median 3Y
33.9
Median 5Y
76.6
Industry
1.8

Multiples Across Competitors

INSP Competitors Multiples
Inspire Medical Systems Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Inspire Medical Systems Inc
NYSE:INSP
4.1B USD 4.8 61.1 63.1 74.2
US
Veeva Systems Inc
NYSE:VEEV
47.2B USD 16.5 60.4 50.7 53.4
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
29.3B AUD 153.8 298.6 208.8 208.8
US
Doximity Inc
NYSE:DOCS
10.8B USD 18.9 48.2 40.9 42.8
JP
M3 Inc
TSE:2413
1.5T JPY 5.2 36.5 20.7 24.9
SE
Sectra AB
STO:SECT B
68.4B SEK 34.9 115.7 -124.6 -124.6
US
Waystar Holding Corp
NASDAQ:WAY
6.9B USD 7.1 266.1 24 51.5
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
265.8B INR 0 0 0 0
CN
Winning Health Technology Group Co Ltd
SZSE:300253
21.3B CNY 8.1 278.4 95.6 95.6
US
Vocera Communications Inc
F:V00
2.4B EUR 11.7 -323.7 264.2 4 229.8
P/E Multiple
Earnings Growth PEG
US
Inspire Medical Systems Inc
NYSE:INSP
Average P/E: 135.4
61.1
37%
1.7
US
Veeva Systems Inc
NYSE:VEEV
60.4
28%
2.2
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
298.6
38%
7.9
US
Doximity Inc
NYSE:DOCS
48.2
11%
4.4
JP
M3 Inc
TSE:2413
36.5
N/A N/A
SE
Sectra AB
STO:SECT B
115.7
21%
5.5
US
W
Waystar Holding Corp
NASDAQ:WAY
266.1
N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
278.4
N/A N/A
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -323.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Inspire Medical Systems Inc
NYSE:INSP
Average EV/EBITDA: 87.8
63.1
90%
0.7
US
Veeva Systems Inc
NYSE:VEEV
50.7
33%
1.5
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
208.8
38%
5.5
US
Doximity Inc
NYSE:DOCS
40.9
21%
1.9
JP
M3 Inc
TSE:2413
20.7
13%
1.6
SE
Sectra AB
STO:SECT B
Negative Multiple: -124.6 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
24
18%
1.3
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
95.6
48%
2
US
V
Vocera Communications Inc
F:V00
264.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Inspire Medical Systems Inc
NYSE:INSP
Average EV/EBIT: 536
74.2
64%
1.2
US
Veeva Systems Inc
NYSE:VEEV
53.4
34%
1.6
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
208.8
36%
5.8
US
Doximity Inc
NYSE:DOCS
42.8
21%
2
JP
M3 Inc
TSE:2413
24.9
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -124.6 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
51.5
40%
1.3
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
95.6
47%
2
US
V
Vocera Communications Inc
F:V00
4 229.8
N/A N/A