investorscraft@gmail.com

Intrinsic Value of Inspire Medical Systems, Inc. (INSP)

Previous Close$130.26
Intrinsic Value
Upside potential
Previous Close
$130.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Inspire Medical Systems, Inc. operates in the medical technology sector, specializing in innovative solutions for sleep apnea. The company’s flagship product, the Inspire therapy system, is a minimally invasive implantable device designed to treat obstructive sleep apnea (OSA) by stimulating the hypoglossal nerve. This FDA-approved therapy targets a large and underserved market, as OSA affects millions globally, with many patients intolerant to traditional CPAP machines. Inspire’s revenue model is driven by direct sales to hospitals and sleep centers, supported by a growing network of trained physicians. The company has established a strong foothold in the U.S. and is expanding internationally, leveraging its first-mover advantage in neurostimulation for sleep apnea. Its market positioning is reinforced by clinical data demonstrating efficacy and patient satisfaction, differentiating it from competitors. Inspire’s focus on innovation and physician training programs further solidifies its leadership in this niche segment.

Revenue Profitability And Efficiency

Inspire Medical Systems reported revenue of $802.8 million for FY 2024, reflecting robust growth in adoption of its therapy systems. Net income stood at $53.5 million, with diluted EPS of $1.75, indicating improving profitability. Operating cash flow was $130.2 million, supported by strong sales execution and operational efficiency. Capital expenditures of $39.1 million suggest ongoing investments in capacity and R&D to sustain growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to scale revenue while maintaining disciplined cost management. Operating cash flow significantly exceeds net income, highlighting efficient working capital management. Inspire’s capital efficiency is evident in its strategic investments, which are focused on expanding market penetration and enhancing product offerings without overleveraging its balance sheet.

Balance Sheet And Financial Health

Inspire maintains a solid financial position with $150.2 million in cash and equivalents and modest total debt of $31.8 million. This low leverage provides flexibility for future growth initiatives or acquisitions. The strong liquidity position supports ongoing R&D and commercialization efforts without immediate need for external financing.

Growth Trends And Dividend Policy

Inspire has demonstrated consistent revenue growth, driven by increasing adoption of its therapy systems. The company does not currently pay dividends, opting instead to reinvest earnings into expansion and innovation. This aligns with its growth-stage profile and focus on capturing market share in the evolving sleep apnea treatment landscape.

Valuation And Market Expectations

The market values Inspire highly, reflecting optimism about its growth potential in the sleep apnea market. The company’s valuation is supported by its unique technology, expanding installed base, and international growth opportunities. Investors likely anticipate sustained revenue growth and margin expansion as the business scales.

Strategic Advantages And Outlook

Inspire’s key strategic advantages include its first-mover status in neurostimulation for sleep apnea, strong clinical data, and growing physician adoption. The outlook remains positive, with opportunities to expand into new geographic markets and broaden indications for its therapy. Challenges include competition and reimbursement dynamics, but Inspire’s differentiated technology positions it well for long-term success.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount