
Inari Medical Inc
NASDAQ:NARI

Intrinsic Value
The intrinsic value of one
NARI
stock under the Base Case scenario is
35.08
USD.
Compared to the current market price of 79.97 USD,
Inari Medical Inc
is
Overvalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Inari Medical Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Inari Medical Inc
Balance Sheet Decomposition
Inari Medical Inc
Current Assets | 263.4m |
Cash & Short-Term Investments | 111.5m |
Receivables | 84.4m |
Other Current Assets | 67.4m |
Non-Current Assets | 433.9m |
Long-Term Investments | 1.5m |
PP&E | 72.4m |
Intangibles | 357.2m |
Other Non-Current Assets | 2.8m |
Free Cash Flow Analysis
Inari Medical Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Inari Medical Inc
Revenue
|
574.5m
USD
|
Cost of Revenue
|
-75.7m
USD
|
Gross Profit
|
498.8m
USD
|
Operating Expenses
|
-546.7m
USD
|
Operating Income
|
-47.9m
USD
|
Other Expenses
|
-30.6m
USD
|
Net Income
|
-78.6m
USD
|
NARI Profitability Score
Profitability Due Diligence
Inari Medical Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Inari Medical Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
NARI Solvency Score
Solvency Due Diligence
Inari Medical Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Inari Medical Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NARI Price Targets Summary
Inari Medical Inc
According to Wall Street analysts, the average 1-year price target for
NARI
is 75.58 USD
with a low forecast of 68.88 USD and a high forecast of 84 USD.
Dividends
Current shareholder yield for NARI 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
NARI
stock under the Base Case scenario is
35.08
USD.
Compared to the current market price of 79.97 USD,
Inari Medical Inc
is
Overvalued by 56%.