Inspire Medical Systems Inc
NYSE:INSP

Watchlist Manager
Inspire Medical Systems Inc Logo
Inspire Medical Systems Inc
NYSE:INSP
Watchlist
Price: 187.77 USD 1.27%
Market Cap: 5.6B USD
Have any thoughts about
Inspire Medical Systems Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one INSP stock under the Base Case scenario is 92.04 USD. Compared to the current market price of 187.77 USD, Inspire Medical Systems Inc is Overvalued by 51%.

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
92.04 USD
Overvaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.4
P/S
P/S
Price to Sales
7.4
vs History
88
vs Industry
21
Median 3Y
15.9
Median 5Y
19.1
Industry
2.3
Forward
6.9
More Details
170.2
P/E
P/E
Price to Earnings
170.2
vs History
6
vs Industry
Median 3Y
-150.1
Median 5Y
-117
Industry
23.1
Forward
139
More Details
71.8
P/OCF
P/OCF
Price to OCF
71.8
vs History
34
vs Industry
2
Median 3Y
139.3
Median 5Y
-54.9
Industry
14.2
More Details
147.3
P/FCFE
P/FCFE
Price to FCFE
147.3
vs History
20
vs Industry
0
Median 3Y
-168.5
Median 5Y
-92.9
Industry
20.1
More Details
8.1
P/B
P/B
Price to Book Value
8.1
vs History
87
vs Industry
10
Median 3Y
13.6
Median 5Y
14.7
Industry
2.2
More Details
6.9
EV/S
EV/S
Enterprise Value to Sales
6.9
vs History
87
vs Industry
21
Median 3Y
14.7
Median 5Y
18
Industry
2.4
Forward
6.4
More Details
8.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.1
vs History
87
vs Industry
33
Median 3Y
17.4
Median 5Y
21.5
Industry
5
More Details
283.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
283.7
vs History
1
vs Industry
Median 3Y
-141.3
Median 5Y
-119
Industry
12.7
Forward
3 601.7
More Details
386.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
386.4
vs History
1
vs Industry
Median 3Y
-136.5
Median 5Y
-116.5
Industry
17.1
Forward
251.9
More Details
66.6
EV/OCF
EV/OCF
Enterprise Value to OCF
66.6
vs History
34
vs Industry
3
Median 3Y
124.5
Median 5Y
-51.1
Industry
14
More Details
136.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
136.5
vs History
30
vs Industry
0
Median 3Y
140.4
Median 5Y
-52.4
Industry
18
More Details
14.9
EV/IC
EV/IC
Enterprise Value to IC
14.9
vs History
93
vs Industry
4
Median 3Y
63.2
Median 5Y
76.6
Industry
1.9
More Details

Multiples Across Competitors

INSP Competitors Multiples
Inspire Medical Systems Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Inspire Medical Systems Inc
NYSE:INSP
5.6B USD 7.4 170.2 283.7 386.4
US
Veeva Systems Inc
NYSE:VEEV
36.3B USD 13.7 54.6 46.3 49
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
26.6B AUD 160.4 322.2 225 225
US
Doximity Inc
NYSE:DOCS
10.8B USD 20.9 62 47.1 49.5
US
Waystar Holding Corp
NASDAQ:WAY
6.3B USD 7 -120.4 24.7 68.7
JP
M3 Inc
TSE:2413
934B JPY 3.8 23.9 11.8 13.8
SE
Sectra AB
STO:SECT B
53.5B SEK 29.5 119.5 -71.4 -71.4
US
Vocera Communications Inc
F:V00
2.4B EUR 10.7 -294.8 239.5 3 835.2
CN
Winning Health Technology Group Co Ltd
SZSE:300253
16.7B CNY 5.1 45.1 33.2 33.2
US
Omnicell Inc
NASDAQ:OMCL
2.1B USD 2 -117.8 23.9 -69.2
P/E Multiple
Earnings Growth P/E to Growth
US
Inspire Medical Systems Inc
NYSE:INSP
Average P/E: 106.3
170.2
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
54.6
142%
0.4
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
322.2
131%
2.5
US
Doximity Inc
NYSE:DOCS
62
78%
0.8
US
W
Waystar Holding Corp
NASDAQ:WAY
Negative Multiple: -120.4 N/A N/A
JP
M3 Inc
TSE:2413
23.9
33%
0.7
SE
Sectra AB
STO:SECT B
119.5
81%
1.5
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -294.8 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
45.1
142%
0.3
US
Omnicell Inc
NASDAQ:OMCL
Negative Multiple: -117.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Inspire Medical Systems Inc
NYSE:INSP
Average EV/EBITDA: 95.7
283.7
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
46.3
221%
0.2
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
225
130%
1.7
US
Doximity Inc
NYSE:DOCS
47.1
92%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
24.7
N/A N/A
JP
M3 Inc
TSE:2413
11.8
24%
0.5
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
239.5
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
33.2
143%
0.2
US
Omnicell Inc
NASDAQ:OMCL
23.9
153%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Inspire Medical Systems Inc
NYSE:INSP
Average EV/EBIT: 522.7
386.4
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
49
239%
0.2
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
225
122%
1.8
US
Doximity Inc
NYSE:DOCS
49.5
102%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
68.7
N/A N/A
JP
M3 Inc
TSE:2413
13.8
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
3 835.2
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
33.2
123%
0.3
US
Omnicell Inc
NASDAQ:OMCL
Negative Multiple: -69.2 N/A N/A

See Also

Summary
INSP intrinsic value, competitors valuation, and company profile.
DCF Valuation
INSP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INSP stock valuation using valuation multiples.
Wall Street Estimates
INSP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INSP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.