US · INSP
Inspire Medical Systems, Inc.
- Sector
- Healthcare · Medical - Devices
- Headquarters
- Golden Valley, MN 55416
- Website
- inspiresleep.com
Price · as of 2025-12-31
$56.70
Market cap 1.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $130.21 | +129.65% |
| Intrinsic Value(DCF) | $165.51 | +191.9% |
| Graham-Dodd Method(GD) | $51.36 | -9.43% |
| Graham Formula(GF) | $104.67 | +84.61% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $56.06 | $54.55 | $11,086.56 | $3.76 | $0.00 |
| 2019 | $84.21 | $60.06 | $4,319.35 | $0.00 | $0.00 |
| 2020 | $218.05 | $111.86 | $1,080.15 | $0.00 | $0.00 |
| 2021 | $213.95 | $148.04 | $30,403.05 | $0.69 | $0.00 |
| 2022 | $229.06 | $224.21 | $48,739.27 | $9.68 | $0.00 |
| 2023 | $198.54 | $125.62 | $34,753.46 | $15.93 | $0.00 |
| 2024 | $183.29 | $138.03 | $4,263.94 | $32.16 | $63.46 |
| 2025 | $64.81 | $130.21 | $539.55 | $51.36 | $104.67 |
AI valuation
Our deep-learning model estimates Inspire Medical Systems, Inc.'s (INSP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $130.21
- Current price
- $56.70
- AI upside
- +129.65%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$165.51
+191.9% upside
Graham-Dodd
$51.36
-9.43% upside
Graham Formula
$104.67
+84.61% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| INSP | Inspire Medical Systems, … | $56.70 | 1.87B | +130% | +192% | -9% | +85% | 13.09 | 2.44 | 2.09 | 25.07 | 7.29 | 2.44 | 85.39% | 5.59% | 15.95% | 19.77% | 13.05% | 16.95% | 0.04 | 371.93 | 6.08 | 4.46 | -1.12 | 17943.00% | 1360.00% | -1388.00% | 4.12% | 1.22 | 20.10% | 0.00% | 0.00% | 9.20% | 31.94 | 20.74 | 1.78 | 10.66 |
| ADUS | Addus HomeCare Corporatio… | $103.53 | 1.91B | +45% | +163% | -70% | +52% | 20.25 | 1.79 | 1.36 | 13.48 | 87.39 | -140.67 | 32.47% | 9.74% | 6.74% | 9.33% | 8.85% | 6.73% | 0.19 | 14.46 | 1.80 | 1.56 | 0.83 | 2317.00% | 2321.00% | -10000.00% | 0.00% | 0.75 | 0.00% | 0.00% | 0.00% | 2.43% | 14.92 | — | 1.45 | 4.72 |
| AORT | Artivion, Inc. | $38.50 | 1.84B | +35% | -56% | -86% | -88% | 178.92 | 3.90 | 3.96 | 40.14 | — | 46.42 | 61.28% | 6.06% | 2.21% | 2.70% | 2.80% | 1.17% | 0.65 | 1.01 | 2.99 | 1.66 | 4.62 | -16562.00% | 1359.00% | -10825.00% | -0.05% | 0.38 | -0.14% | 0.00% | 0.00% | 4.67% | 73.84 | -2167.72 | 4.47 | 3.19 |
| ARDT | Ardent Health Partners, L… | $9.39 | 1.34B | +968% | -38% | +7% | +203% | 6.44 | 1.71 | 0.32 | 6.36 | 1.83 | 9.54 | 82.68% | 6.80% | 3.53% | 33.26% | 12.21% | 5.96% | 2.02 | 6.19 | 1.94 | 1.37 | 3.00 | 35143.00% | 1029.00% | 5128.00% | 6.60% | 0.33 | 4.65% | 0.00% | 0.00% | 12.10% | 9.01 | 28.67 | 0.61 | 2.13 |
| BKD | Brookdale Senior Living I… | $15.30 | 3.64B | +32% | -60% | — | — | -13.49 | -79.22 | 1.13 | 28.56 | -54.59 | -49.19 | 20.64% | 0.55% | -8.41% | -313.31% | 0.29% | -4.28% | -148.91 | 0.07 | 3.62 | 2.26 | 18.37 | 2472.00% | 477.00% | 73974.00% | -8.31% | 1.42 | -4.96% | 0.00% | 0.00% | 0.18% | 578.45 | -33.72 | 3.18 | -0.04 |
| ITGR | Integer Holdings Corporat… | $86.68 | 3.04B | -17% | -60% | -62% | -46% | 29.17 | 1.72 | 1.62 | 14.64 | — | -15.81 | 26.99% | 12.93% | 5.55% | 6.11% | 6.77% | 3.17% | 0.80 | 5.55 | 3.32 | 1.57 | 4.62 | -1500.00% | 798.00% | 554.00% | 3.51% | 0.85 | 3.62% | 0.00% | 0.00% | 1.67% | 18.29 | 41.68 | 2.36 | 2.45 |
| LMAT | LeMaitre Vascular, Inc. | $108.18 | 2.45B | -46% | -51% | -89% | -62% | 41.10 | 5.37 | 8.23 | 25.41 | 93.35 | 7.69 | 68.63% | 23.77% | 20.03% | 13.87% | 18.60% | 9.80% | 0.55 | 254.91 | 13.14 | 10.77 | 2.40 | 4403.00% | 1363.00% | 2603.00% | 2.05% | 1.44 | 17.08% | 0.79% | 32.60% | 0.79% | 32.46 | 45.64 | 7.71 | 6.95 |
| PINC | Premier, Inc. | $28.26 | 2.34B | — | — | — | — | — | — | — | — | — | — | 73.41% | 0.11% | 2.00% | 3.56% | 0.04% | 1.91% | 0.18 | 0.06 | 0.64 | 0.55 | 0.85 | -7885.00% | -2479.00% | 4801.00% | — | 0.44 | 17.33% | — | 124.60% | — | — | — | — | — |
| PRCT | PROCEPT BioRobotics Corpo… | $22.69 | 1.27B | +83% | +106% | — | — | -15.10 | 3.94 | 4.69 | -15.09 | — | 3.95 | 63.70% | -33.71% | -31.02% | -24.89% | -74.26% | -18.34% | 0.14 | -11.69 | 6.85 | 5.62 | 2.93 | -171.00% | 3722.00% | -4370.00% | -4.04% | -0.74 | -41.71% | 0.00% | 0.00% | 0.44% | -11.64 | -20.71 | 3.92 | 5.16 |
| RCUS | Arcus Biosciences, Inc. | $20.37 | 2.05B | +8% | -43% | — | — | -7.28 | 4.07 | 10.41 | -5.04 | -152.47 | 4.07 | 95.95% | -156.28% | -142.91% | -63.26% | 112.87% | -30.84% | 0.16 | -48.25 | 4.36 | 4.25 | 0.37 | 478.00% | -426.00% | 17500.00% | -18.82% | -2.09 | 141.52% | 0.00% | 0.00% | 1.28% | -4.38 | -3.49 | 6.84 | 1.13 |
About Inspire Medical Systems, Inc.
Inspire Medical Systems, Inc., a medical technology company, focuses on the development and commercialization of minimally invasive solutions for patients with obstructive sleep apnea (OSA) in the United States and internationally. The company offers Inspire system, a neurostimulation technology that provides a safe and effective treatment for moderate to severe OSA. It also develops a novel, a closed-loop solution that continuously monitors a patient's breathing and delivers mild hypoglossal nerve stimulation to maintain an open airway. The company was incorporated in 2007 and is headquartered in Golden Valley, Minnesota.
- CEO
- Timothy Herbert
- Employees
- 1.25K
- Beta
- 0.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($165.51 ÷ $56.70) − 1 = +191.9% (DCF, example).