image
Healthcare - Medical - Devices - NYSE - US
$ 136.02
-1.48 %
$ 4.01 B
Market Cap
62.04
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one INSP stock under the worst case scenario is HIDDEN Compared to the current market price of 136 USD, Inspire Medical Systems, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one INSP stock under the base case scenario is HIDDEN Compared to the current market price of 136 USD, Inspire Medical Systems, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one INSP stock under the best case scenario is HIDDEN Compared to the current market price of 136 USD, Inspire Medical Systems, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart INSP

image
$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.0$160.0$160.0$150.0$150.0$140.0$140.0$130.0$130.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
803 M REVENUE
28.49%
36.1 M OPERATING INCOME
189.60%
53.5 M NET INCOME
352.96%
130 M OPERATING CASH FLOW
428.32%
-113 M INVESTING CASH FLOW
61.63%
-52.4 M FINANCING CASH FLOW
-375.58%
201 M REVENUE
-16.02%
-1.48 M OPERATING INCOME
-4.66%
2.99 M NET INCOME
-91.51%
-6.7 M OPERATING CASH FLOW
-9.69%
-1.55 M INVESTING CASH FLOW
-41.29%
-87.8 M FINANCING CASH FLOW
-25.12%
Balance Sheet Inspire Medical Systems, Inc.
image
Current Assets 631 M
Cash & Short-Term Investments 446 M
Receivables 93.1 M
Other Current Assets 92.2 M
Non-Current Assets 178 M
Long-Term Investments 71 M
PP&E 95.2 M
Other Non-Current Assets 11.3 M
55.12 %11.51 %11.40 %8.78 %11.78 %Total Assets$808.4m
Current Liabilities 88.5 M
Accounts Payable 38.7 M
Short-Term Debt 0
Other Current Liabilities 49.8 M
Non-Current Liabilities 30.2 M
Long-Term Debt 0
Other Non-Current Liabilities 30.2 M
32.60 %41.97 %25.43 %Total Liabilities$118.7m
EFFICIENCY
Earnings Waterfall Inspire Medical Systems, Inc.
image
Revenue 803 M
Cost Of Revenue 123 M
Gross Profit 680 M
Operating Expenses 644 M
Operating Income 36.1 M
Other Expenses -17.4 M
Net Income 53.5 M
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00803m(123m)680m(644m)36m17m54mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
84.68% GROSS MARGIN
84.68%
4.49% OPERATING MARGIN
4.49%
6.67% NET MARGIN
6.67%
7.76% ROE
7.76%
6.62% ROA
6.62%
4.59% ROIC
4.59%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Inspire Medical Systems, Inc.
image
100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 53.5 M
Depreciation & Amortization 6.55 M
Capital Expenditures -39.1 M
Stock-Based Compensation 116 M
Change in Working Capital -37.7 M
Others 2.41 M
Free Cash Flow 91.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Inspire Medical Systems, Inc.
image
Wall Street analysts predict an average 1-year price target for INSP of $225 , with forecasts ranging from a low of $170 to a high of $260 .
INSP Lowest Price Target Wall Street Target
170 USD 24.98%
INSP Average Price Target Wall Street Target
225 USD 65.34%
INSP Highest Price Target Wall Street Target
260 USD 91.15%
Price
Max Price Target
Min Price Target
Average Price Target
260260240240220220200200180180160160140140120120Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Inspire Medical Systems, Inc.
image
Sold
0-3 MONTHS
317 K USD 2
3-6 MONTHS
5.96 M USD 2
6-9 MONTHS
1.68 M USD 1
9-12 MONTHS
5.16 M USD 3
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Inspire Medical Systems, Inc. to Present at the Truist Securities MedTech Conference MINNEAPOLIS, June 03, 2025 (GLOBE NEWSWIRE) -- Inspire Medical Systems, Inc. (NYSE: INSP) (Inspire), a medical technology company focused on the development and commercialization of innovative, minimally invasive solutions for patients with obstructive sleep apnea, announced today that its management team will present at the Truist Securities MedTech Conference on Tuesday, June 17, 2025. Inspire is scheduled to present at 11:20 a.m. globenewswire.com - 2 weeks ago
Inspire Medical Systems, Inc. to Participate in the Wells Fargo 2025 MedTech Innovation Spotlight MINNEAPOLIS, May 30, 2025 (GLOBE NEWSWIRE) -- Inspire Medical Systems, Inc. (NYSE: INSP) (Inspire), a medical technology company focused on the development and commercialization of innovative, minimally invasive solutions for patients with obstructive sleep apnea, announced today that its management team will participate in the Wells Fargo 2025 MedTech Innovation Spotlight on Friday, June 13, 2025. globenewswire.com - 2 weeks ago
Dr. Jose Jacob Scholarship for Future Doctors Opens Nationwide: A Timely Opportunity to Inspire Medical Students to Address Real-World Healthcare Challenges OCALA, Fla., May 07, 2025 (GLOBE NEWSWIRE) -- The Dr. Jose Jacob Scholarship for Future Doctors is now officially open for applications, offering a one-time award of $1,000 to undergraduate students across the United States who are committed to pursuing a career in medicine. globenewswire.com - 1 month ago
All You Need to Know About Inspire (INSP) Rating Upgrade to Buy Inspire (INSP) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #2 (Buy). zacks.com - 1 month ago
Wall Street Analysts Predict a 39.04% Upside in Inspire (INSP): Here's What You Should Know The consensus price target hints at a 39% upside potential for Inspire (INSP). While empirical research shows that this sought-after metric is hardly effective, an upward trend in earnings estimate revisions could mean that the stock will witness an upside in the near term. zacks.com - 1 month ago
INSP Stock Gains Following Q1 Earnings Beat, Gross Margin Contracts Inspire Medical's first-quarter 2025 performance reflects increased market penetration in existing centers and expansion into new territories and centers, along with strong domestic results. zacks.com - 1 month ago
Inspire Medical Systems, Inc. (INSP) Q1 2025 Earnings Call Transcript Inspire Medical Systems, Inc. (NYSE:INSP ) Q1 2025 Results Conference Call May 5, 2025 5:00 PM ET Company Participants Ezgi Yagci - Vice President of Investor Relations Tim Herbert - President & Chief Executive Officer Rick Buchholz - Chief Financial Officer Conference Call Participants Kallum Titchmarsh - Morgan Stanley David Rescott - Baird Michael Sarcone - Jefferies Shagun Singh - RBC Chris Pasquale - Nephron Research Larry Biegelsen - Wells Fargo Anthony Petrone - Mizuho Financial Group Jon Block - Stifel Brett Fishbin - KeyBanc Capital Markets Michael Polark - Wolfe Research Travis Steed - Bank of America Securities Danielle Antalffy - UBS Robbie Marcus - JPM Adam Maeder - Piper Sandler Richard Newitter - Truist Operator Good afternoon. My name is Dilem and I'll be your conference operator today. seekingalpha.com - 1 month ago
Inspire Medical Systems (INSP) Surpasses Q1 Earnings and Revenue Estimates Inspire Medical Systems (INSP) came out with quarterly earnings of $0.10 per share, beating the Zacks Consensus Estimate of a loss of $0.23 per share. This compares to loss of $0.34 per share a year ago. zacks.com - 1 month ago
Inspire Medical Systems, Inc. Announces First Quarter 2025 Financial Results and Updates 2025 Outlook Inspire Reports Year-over-Year Revenue Growth of 23% and Earnings per Share of $0.10 in the First Quarter Inspire Reports Year-over-Year Revenue Growth of 23% and Earnings per Share of $0.10 in the First Quarter globenewswire.com - 1 month ago
Inspire Medical Systems, Inc. to Present at the BofA Securities 2025 Health Care Conference MINNEAPOLIS, April 29, 2025 (GLOBE NEWSWIRE) -- Inspire Medical Systems, Inc. (NYSE: INSP) (Inspire), a medical technology company focused on the development and commercialization of innovative, minimally invasive solutions for patients with obstructive sleep apnea, announced today that its management team will present at the BofA Securities 2025 Health Care Conference on Tuesday, May 13, 2025. Inspire is scheduled to present at 2:20 p.m. globenewswire.com - 1 month ago
Inspire Medical Systems, Inc. Announces the Addition of Paul T. Hoff, M.D. MINNEAPOLIS, April 21, 2025 (GLOBE NEWSWIRE) -- Inspire Medical Systems, Inc. (NYSE: INSP) (Inspire), a medical technology company focused on the development and commercialization of innovative, minimally invasive solutions for patients with obstructive sleep apnea (OSA), today announced that two leading physicians in the field of sleep medicine and sleep surgery, Paul T. Hoff, M.D., M.S., an otolaryngologist, and Ruchir P. Patel, M.D., F.A.C.P., a sleep medicine specialist, will join Inspire in Vice President, Senior Medical Director roles, effective April 21 and June 2 respectively. globenewswire.com - 1 month ago
Inspire Medical Systems, Inc. to Report First Quarter 2025 Financial Results on May 5, 2025 MINNEAPOLIS, April 01, 2025 (GLOBE NEWSWIRE) -- Inspire Medical Systems, Inc. (NYSE: INSP) (Inspire) will release financial results for the first quarter 2025 after the close of trading on Monday, May 5. Inspire's management team will host a corresponding conference call beginning at 5:00 p.m. globenewswire.com - 2 months ago
8. Profile Summary

Inspire Medical Systems, Inc. INSP

image
COUNTRY US
INDUSTRY Medical - Devices
MARKET CAP $ 4.01 B
Dividend Yield 0.00%
Description 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.
Contact 5500 Wayzata Boulevard, Golden Valley, MN, 55416 https://www.inspiresleep.com
IPO Date May 3, 2018
Employees 1246
Officers Mr. Randall A. Ban EVice President of Patient Access &Therapy Development Mr. Ivan Lubogo SVice President of Strategic Sales Mr. Carlton W. Weatherby Chief Strategy and Growth Officer Ms. Melissa J. Mann Chief People Officer Mr. Andreas Henke Executive Vice President & MD of Europe Mr. Richard J. Buchholz Chief Financial Officer Ms. Ezgi Yagci Vice President of Investor Relations Mr. John C. Rondoni Chief Product & Innovation Officer Mr. Timothy P. Herbert Founder, Chairman, Chief Executive Officer & President Mr. Bryan K. Phillips J.D. Senior Vice President, General Counsel, Chief Compliance Officer & Corporate Secretary