Inspire Medical Systems, Inc. (INSP) 70.15
Settings for MOS: 18% p.a. and 10 years
MCap: 2.03 Mrd.
EV: 1.93 Mrd.
Divi (TTM): 0%
P/E (TTM): 14.98
P/B (TTM): 2.5
P/REV (TTM): 2.25
P/FCF (TTM): 17.3
Cash/Sh.: 11.1
LT-Dept/FCF (< 3): 0.25
LT-Dept/Sh.: 1.01
ST-Dept/Sh.: 0
Fair-Price (R1):
MOS (R1): %
DCF-Value: 156.57
Currency: USD
Report: 2025-12-31
EPS:
EPS-Growth (%):
Future P/E:
| 10y | 5y | 3y | 1y |
|---|
| ROIC average % | -15.7 | 0.2 | 5.67 | 6 |
|---|
| BPS ygrowth % | INF | 24.7 | 14.6 | 14.8 |
|---|
| EPS ygrowth % | NAN | NAN | NAN | 175 |
|---|
| RPS ygrowth % | 47.4 | 47.6 | 28.8 | 15.1 |
|---|
| FCFPS ygrowth % | NAN | NAN | 209.6 | -12.7 |
|---|
| OCFPS ygrowth % | NAN | NAN | 113.3 | -9.1 |
|---|
| Dividend ygrowth % | NAN | NAN | NAN |
|---|
| SharesOut ygrowth% | 2.2 | 1.2 | -3.3 |
|---|
| Ebitda average % | 22.82 | 7.74 | 8.67 | 9.2 |
|---|
| TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|
| ROIC % | 6 | 6 | 5 | -7 | -9 | -15 | -22 | -21 | -11 | -89 | -189 | 0 |
|---|
| BPS | 28.63 | 26.6 | 23.17 | 19.54 | 17.67 | 8.4 | 8.81 | 5.87 | 11.25 | 0.11 | -0.53 | 0 |
|---|
| EPS | 4.68 | 4.95 | 1.8 | -0.72 | -1.6 | -1.54 | -2.19 | -1.4 | -1.5 | -1.3 | -1.49 | -1.71 |
|---|
| RPS | 31.17 | 31.05 | 26.97 | 21.32 | 14.53 | 8.56 | 4.43 | 3.45 | 3.47 | 2.12 | 1.32 | 0.64 |
|---|
| FCFPS | 4.06 | 2.67 | 3.06 | 0.03 | 0.09 | -0.91 | -2.13 | -1.49 | -1.3 | -1.2 | -1.46 | -1.81 |
|---|
| OCFPS | 5.45 | 3.98 | 4.38 | 0.84 | 0.41 | -0.74 | -2.03 | -1.38 | -1.28 | -1.17 | -1.44 | -1.79 |
|---|
| Divi (Mio) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| SharesOut (Mio) | 29 | 29 | 30 | 29 | 28 | 27 | 26 | 24 | 15 | 13 | 12 |
|---|
| EbitdaMarge % | 9.2 | 8.7 | 8.1 | 2.7 | 10 | 16.6 | 46.9 | 36.1 | 35.8 | 54.1 | 104.1 |
|---|
| 2026-06-30 Q2 | 2026-03-31 Q1 | 2025-12-31 Q4 | 2025-09-30 Q3 | 2025-06-30 Q2 | 2025-03-31 Q1 | 2024-12-31 Q4 | 2024-09-30 Q3 | 2024-06-30 Q2 | 2024-03-31 Q1 | 2023-12-31 Q4 | 2023-09-30 Q3 |
|---|
| RPS | 6.96 | 7.13 | 9.3 | 7.65 | 7.36 | 6.78 | 8.04 | 6.8 | 6.59 | 5.54 | 6.52 | 5.22 |
|---|
| EPS | 0.01 | -0.39 | 4.7 | 0.34 | -0.12 | 0.1 | 1.18 | 0.62 | 0.33 | -0.34 | 0.5 | -0.29 |
|---|
| BPS | 28.63 | 27.61 | 26.99 | 22.72 | 22.97 | 21.4 | 23.12 | 23.31 | 21.46 | 19.89 | 19.4 | 18.53 |
|---|
| FCFPS | 0.49 | 0.11 | 1.44 | 1.98 | -0.21 | -0.51 | 2.08 | 1.48 | -0.42 | -0.1 | 0.31 | -0.11 |
|---|
| OCFPS | 0.81 | 0.45 | 1.81 | 2.34 | 0.09 | -0.23 | 2.32 | 1.75 | -0 | 0.3 | 0.58 | 0.12 |
|---|
| CashPS | 11.12 | 9.89 | 10.65 | 11 | 10.2 | 12.43 | 14.94 | 13.75 | 14.79 | 14.9 | 15.6 | 15.81 |
|---|
| totalDeptPS | 1.01 | 1.03 | 2.15 | 1.11 | 1.12 | 1.13 | 1.07 | 0.85 | 0.82 | 0.83 | 0.84 | 0.86 |
|---|
| CapexPS | 0.32 | 0.34 | 0.37 | 0.36 | 0.3 | 0.28 | 0.24 | 0.27 | 0.42 | 0.39 | 0.27 | 0.24 |
|---|