EN DE

Inspire Medical Systems Inc (INSP) Fair Value & Analysis

Healthcare · US · Market cap $1.7B · ISIN US4577301090

What is Inspire Medical Systems Inc really worth?

IM Inspire Medical Systems Inc logo Inspire Medical Systems Inc INSP · US
Price$62.14
Fair Value$85.51
Upside+37.6%
Quality66/100

A solid business, trading 27% below our fair value of $85.51.

Watch Inspire Medical Systems Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 15.0% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)

Risks

!Mixed Growth (revenue 5y +51.2 %/yr)
!Moderate moat 50/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $40.23 – $106.89

Fair value as of: Aug 18, 2026

From 24 valuation models · updated 18 days ago

Fair value updated Aug 18, 2026, revised from $85.80 to $85.51 (−0.3%) since Aug 13, 2026. Share price −3.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide ($40.23 to $106.89). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

$326.08 $40.05 Fair Value $85.51 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range $40.05 – $326.08 · fair‑value band $40.23 – $106.89 · the $62.14 price screens below the $85.51 fair value. Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Inspire Medical Systems Inc (INSP) currently trades at $62.14, while our model-based Fair Value estimate is $85.51, implying the stock looks roughly 27.3% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Healthcare sector. Bull case: the Growth Earnings group reads highest at a median of $233.70 per share, and 12 of the 24 models we run sit above the $62.14 price. Bear case: the Economic Profit group reads lowest at $17.50, and 12 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Inspire Medical Systems Inc generated revenue of $915M at a net margin of 14.3%. Revenue grew 1.6% year over year. It earns a return on equity of 18.4%. The balance sheet holds a net cash position of $72.7M. Fundamentals as of Aug 18, 2026

Our scenario range runs from $40.23 (bear case) to $106.89 (bull case); at $62.14, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 58% below its 52-week high and 60% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at −34% fair-value upside, at 38%, INSP screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $2.99 per share, which is 3.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $40.03 $57.02 $107.79 75
EPV $15.77 $17.50 $18.94 74
Growth DCF $37.69 $62.91 $102.53 74
All 24 models by family
DCF Models
FCF DCF $40.03 $57.02 $107.79 75
Owner Earnings $56.36 $113.51 $219.55 70
5Y Revenue Exit $26.81 $40.99 $70.39 68
5Y EBITDA Exit $31.22 $49.90 $86.40 71
5Y P/E Exit $72.25 $166.32 $295.92 65
10Y Revenue Exit $30.79 $56.22 $70.16 65
10Y EBITDA Exit $34.34 $64.89 $115.78 63
10Y P/E Exit $61.71 $145.46 $285.99 58
Earnings-Based
Graham-Dodd $34.20 $238.54 $334.75 61
Lynch FV $123.24 $176.05 $228.87 59
PEG = 1.0 $123.24 $176.05 $228.87 55
EPV $15.77 $17.50 $18.94 74
Multiples
P/E Multiple $83.00 $110.66 $138.33 63
P/S Multiple $64.13 $85.51 $106.89 58
P/B Multiple $64.13 $85.51 $106.89 55
EV/EBIT $25.55 $33.04 $40.53 66
EV/EBITDA $26.65 $34.51 $42.37 67
EV/Revenue $19.12 $25.99 $32.86 54
Asset-Based
NCAV (Graham) $13.51 $18.10 $27.02 54
Growth DCF
Growth DCF $37.69 $62.91 $102.53 74
Rev-Margin DCF $29.08 $46.47 $83.06 68
Economic Profit
Residual Income $28.67 $38.11 $114.35 58
ROIC Compounder $15.77 $17.50 $18.94 70
Growth Earnings
Growth-Adj P/E $163.59 $233.70 $303.81 65

Widest divergence: Growth Earnings ($233.70) versus Economic Profit ($17.50). Highest evidence: FCF DCF (75).

Notify me when INSP reaches fair value

Put INSP on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 13.7
P/S ratio 2.18 P/E × margin
EPS (TTM) $4.54 price ÷ EPS = P/E 13.7
Net margin 15.9% FY2025
Return on equity 18.0% TTM
Return on assets (EBIT) −3.6% avg 5y
More key figures
Profitability
Operating margin −0.3% TTM
Growth
Revenue (TTM) $899M TTM
Revenue growth (YoY) −7.6% 3y avg +30.8%
EPS growth (YoY) +308%
Balance sheet & cash flow
Free cash flow $78.5M FY2025
Net cash $72.7M FY2025

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 68 · Market factors (momentum, volatility) 36

Profitability 80
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

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.

Full company 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 patients with moderate to severe OSA. It also develops a novel, 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Inspire Medical Systems Inc reported revenue of $912M in FY2025 versus $233M in FY2021, a compound +40.6%/yr. Reported net income was $145M in FY2025.

Growth Quality 91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$912M
Latest YoY
+13.6%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+30.8%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+51.2%
Avg. revenue growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+60.6%
Value creation/yr We only publish this rate when it is defensible. Reason: no profitable base year
not computed
Revenue +40.6%/yr
FY21 $233M
FY22 $408M
FY23 $625M
FY24 $803M
FY25 $912M
Net income
FY21 −$42.0M
FY22 −$44.9M
FY23 −$21.2M
FY24 $53.5M
FY25 $145M

Watch INSP: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Inspire Medical Systems Inc Fair Value". https://www.fairvalue-calculator.com/stock/INSP

Peer Group

Medical Devices · 351 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside +38% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 0% · Below median
Revenue growth −8% · Bottom 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 13.7× · Cheaper than 75% of peers
P/B 2.12× · Pricier than median
P/S (TTM) 1.84× · Cheaper than median
P/FCF 21.1× · Pricier than 75% of peers
EV/EBITDA 21.9× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE83 · sector 0
FUTURE0 · sector 32
PAST72 · sector 5
HEALTH99 · sector 97
DIVIDEND0 · sector 34

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Medical Devices stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $112.47 $74.79 −34%
Stryker Corporation SYK $322.12 $186.28 −42%
Medtronic plc MDT $89.97 $65.57 −27%
Boston Scientific Corporation BSX $46.84 $30.73 −34%
Edwards Lifesciences Corporation EW $89.78 $41.02 −54%
Siemens Healthineers AG SHL €39.52 €33.87 −14%
DexCom, Inc DXCM $90.82 $38.95 −57%
GE HealthCare Technologies Inc GEHC $74.82 $64.13 −14%
Koninklijke Philips N.V PHIA €23.69 €14.36 −39%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥150.63 ¥147.63 −2%

Compare Inspire Medical Systems Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Inspire Medical Systems Inc (INSP) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of $85.51 versus a price of $62.14, about +38% upside (undervalued).
What is the fair value of INSP?
Our model-based fair value for Inspire Medical Systems Inc is $85.51 (as of Aug 18, 2026), built from audited fundamentals. The current price: $62.14.
What is the quality score of INSP?
Inspire Medical Systems Inc has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Inspire Medical Systems Inc (INSP)?
Inspire Medical Systems Inc reported trailing-twelve-month revenue of about $915M (latest available figure, as of Aug 18, 2026).
What is the net profit margin of INSP?
The net profit margin of Inspire Medical Systems Inc is about 14.3%, meaning it keeps roughly 14.3% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Inspire Medical Systems Inc in the live analysis

One click puts Inspire Medical Systems Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.