Previous Close | $130.26 |
Intrinsic Value | $1,795.58 |
Upside potential | +1,278% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |