
Inspire Medical Systems Inc
NYSE:INSP

Intrinsic Value
The intrinsic value of one
INSP
stock under the Base Case scenario is
102.76
USD.
Compared to the current market price of 128.48 USD,
Inspire Medical Systems Inc
is
Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Inspire Medical Systems Inc
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Inspire Medical Systems Inc
Balance Sheet Decomposition
Inspire Medical Systems Inc
Current Assets | 571.7m |
Cash & Short-Term Investments | 369.2m |
Receivables | 92.6m |
Other Current Assets | 109.9m |
Non-Current Assets | 159.1m |
Long-Term Investments | 44.8m |
PP&E | 102.1m |
Other Non-Current Assets | 12.2m |
Free Cash Flow Analysis
Inspire Medical Systems Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Inspire Medical Systems Inc
Revenue
|
840.1m
USD
|
Cost of Revenue
|
-128.9m
USD
|
Gross Profit
|
711.2m
USD
|
Operating Expenses
|
-661.4m
USD
|
Operating Income
|
49.8m
USD
|
Other Expenses
|
16.7m
USD
|
Net Income
|
66.5m
USD
|
INSP Profitability Score
Profitability Due Diligence
Inspire Medical Systems Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Inspire Medical Systems Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
INSP Solvency Score
Solvency Due Diligence
Inspire Medical Systems Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Inspire Medical Systems Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INSP Price Targets Summary
Inspire Medical Systems Inc
According to Wall Street analysts, the average 1-year price target for
INSP
is 221.04 USD
with a low forecast of 173.94 USD and a high forecast of 283.5 USD.
Dividends
Current shareholder yield for INSP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
INSP
stock under the Base Case scenario is
102.76
USD.
Compared to the current market price of 128.48 USD,
Inspire Medical Systems Inc
is
Overvalued by 20%.