Using the industry peer median P/E Multiples multiple (trailing + forward), Inspire Medical Systems, Inc. (INSP) has a fair value of $83.05 based on 5 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Inspire Medical Systems, Inc.INSP | 1,317 | 9.1x | 49.3x |
| Integer Holdings Corporation | 2,992 | 30.5x | 13.9x |
| LeMaitre Vascular, Inc. | 2,467 | 42.8x | 43.8x |
| Addus HomeCare Corporation | 1,858 | 19.1x | 19.0x |
| Ardent Health Partners, LLC | 1,449 | 10.5x | 8.3x |
| Artivion, Inc. | 1,232 | 121.0x | 75.3x |
| Industry Median | 30.5x | 19.0x | |
| (*) Profit after tax | 145 | 27 | |
| Equity Value | 4,434 | 508 | |
| (/) Outstanding shares | 30 | 30 | |
| Fair Price | $149 | $17 | |
Using the industry peer median EV/EBITDA multiple (trailing + forward), Inspire Medical Systems, Inc. (INSP) has a fair value of $45.91 based on 6 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Inspire Medical Systems, Inc.INSP | 1,317 | 19.2x | 20.7x |
| Brookdale Senior Living Inc. | 3,087 | 27.2x | 29.1x |
| Integer Holdings Corporation | 2,992 | 13.1x | 13.1x |
| LeMaitre Vascular, Inc. | 2,467 | 28.9x | 29.1x |
| Addus HomeCare Corporation | 1,858 | 12.9x | 16.0x |
| Ardent Health Partners, LLC | 1,449 | 6.2x | 6.8x |
| Artivion, Inc. | 1,232 | 29.7x | 26.6x |
| Industry Median | 20.1x | 21.3x | |
| (*) EBITDA | 65 | 60 | |
| = Enterprise Value | 1,308 | 1,279 | |
| (-) Net Debt | -73 | -73 | |
| Equity Value | 1,380 | 1,352 | |
| (/) Outstanding shares | 30 | 30 | |
| Fair Price | $46 | $45 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Inspire Medical Systems, Inc. (INSP) has a fair value of $93.55 based on 8 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Inspire Medical Systems, Inc.INSP | 1,317 | 1.4x | 1.5x |
| Brookdale Senior Living Inc. | 3,087 | 3.0x | 3.2x |
| Integer Holdings Corporation | 2,992 | 2.4x | 2.4x |
| Arcus Biosciences, Inc. | 2,495 | 9.6x | 25.0x |
| LeMaitre Vascular, Inc. | 2,467 | 10.5x | 10.6x |
| Addus HomeCare Corporation | 1,858 | 1.4x | 1.7x |
| Ardent Health Partners, LLC | 1,449 | 0.5x | 0.5x |
| PROCEPT BioRobotics Corporation | 1,448 | 3.9x | 3.0x |
| Artivion, Inc. | 1,232 | 3.3x | 3.0x |
| Industry Median | 3.2x | 3.0x | |
| (*) Revenue | 912 | 843 | |
| = Enterprise Value | 2,890 | 2,532 | |
| (-) Net Debt | -73 | -73 | |
| Equity Value | 2,963 | 2,605 | |
| (/) Outstanding shares | 30 | 30 | |
| Fair Price | $100 | $88 | |
Using the PEG framework with analyst consensus forward EPS growth of 8.0%, the company has a fair value of $7.18 based on NTM EPS (FY2026) of $0.90.
| EPS Growth RateForward | -2.2% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| NTM EPS (FY2026) | $0.90 |
| Fair Value | $7.18 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $4.89 | — | — |
| FY2026E | $0.90 | -81.7% | 11 |
| FY2027E | $1.29 | +43.4% | 12 |
| FY2028E | $2.01 | +56.2% | 10 |
| FY2029E | $3.15 | +56.8% | 5 |
| FY2030E | $4.37 | +38.5% | 5 |
5Y Forward EPS CAGR: -2.2%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-42.0M | $-1.54 | — |
| FY2022 | $-44.9M | $-1.60 | — |
| FY2023 | $-21.2M | $-0.72 | — |
| FY2024 | $53.5M | $1.75 | — |
| FY2025 | $145.4M | $4.89 | +179.4% |
4Y Historical EPS CAGR: 179.4%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.