Inspire Medical Systems, Inc. (INSP)
Surgical & Medical Instruments & Apparatus · Healthcare · $1.2B
Intrinsic Value (Consensus)
$81.92
Current Price
$41.39
Margin of Safety
+97.9%
97.9% Below Intrinsic Value
Value: $82
Price: $41
Valuation Model Estimates
Current Price: $41.39
DCF (Discounted Cash Flow)
$127.77
Graham Number
$54.63
Earnings Power Value
$47.48
Relative Value (P/E)
$97.80
Dividend Discount Model
Not applicable
—
Consensus Value
$81.92
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
A
87
Profitability
22/25
Strength
24/25
Valuation
22/25
Growth
19/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $4.89
- EPS (Forward)
- $5.87
- Book Value
- $27.12
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 18.6%
- Debt/Equity
- 3%
- Revenue Growth
- 13.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance