Inspire Medical Systems, Inc. (INSP) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Inspire Medical Systems, Inc. (INSP) Bundle
Save time and improve precision with our (INSP) DCF Calculator! Equipped with real Inspire Medical Systems data and customizable assumptions, this tool empowers you to forecast, analyze, and value (INSP) like a seasoned investor.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82.1 | 115.4 | 233.4 | 407.9 | 624.8 | 1,044.3 | 1,745.4 | 2,917.4 | 4,876.1 | 8,149.9 |
| Revenue Growth, % | 0 | 40.62 | 102.28 | 74.75 | 53.19 | 67.14 | 67.14 | 67.14 | 67.14 | 67.14 |
| EBITDA | -29.7 | -53.2 | -38.6 | -39.7 | -17.1 | -232.4 | -388.4 | -649.2 | -1,085.1 | -1,813.6 |
| EBITDA, % | -36.18 | -46.07 | -16.55 | -9.73 | -2.73 | -22.25 | -22.25 | -22.25 | -22.25 | -22.25 |
| Depreciation | 1.4 | 1.8 | 2.0 | 2.9 | 2.8 | 11.1 | 18.5 | 30.9 | 51.6 | 86.3 |
| Depreciation, % | 1.71 | 1.57 | 0.85221 | 0.71054 | 0.45551 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
| EBIT | -31.1 | -55.0 | -40.6 | -42.6 | -19.9 | -243.4 | -406.9 | -680.1 | -1,136.7 | -1,899.9 |
| EBIT, % | -37.88 | -47.64 | -17.4 | -10.44 | -3.19 | -23.31 | -23.31 | -23.31 | -23.31 | -23.31 |
| Total Cash | 149.5 | 234.4 | 214.5 | 451.4 | 460.4 | 972.4 | 1,625.3 | 2,716.5 | 4,540.4 | 7,588.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 13.1 | 25.1 | 34.2 | 61.2 | 89.9 | 170.8 | 285.4 | 477.1 | 797.4 | 1,332.8 |
| Account Receivables, % | 16 | 21.72 | 14.64 | 15.01 | 14.39 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 |
| Inventories | 5.8 | 8.5 | 17.2 | 11.9 | 33.9 | 63.0 | 105.4 | 176.1 | 294.3 | 491.9 |
| Inventories, % | 7.11 | 7.35 | 7.38 | 2.91 | 5.42 | 6.04 | 6.04 | 6.04 | 6.04 | 6.04 |
| Accounts Payable | 4.5 | 7.2 | 11.7 | 26.8 | 38.8 | 61.6 | 102.9 | 172.0 | 287.5 | 480.5 |
| Accounts Payable, % | 5.43 | 6.25 | 5 | 6.58 | 6.22 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 |
| Capital Expenditure | -2.7 | -2.5 | -4.7 | -9.1 | -23.6 | -28.2 | -47.1 | -78.6 | -131.4 | -219.7 |
| Capital Expenditure, % | -3.34 | -2.13 | -2 | -2.23 | -3.78 | -2.7 | -2.7 | -2.7 | -2.7 | -2.7 |
| Tax Rate, % | -6.26 | -6.26 | -6.26 | -6.26 | -6.26 | -6.26 | -6.26 | -6.26 | -6.26 | -6.26 |
| EBITAT | -31.1 | -55.1 | -40.7 | -43.2 | -21.2 | -243.4 | -406.9 | -680.1 | -1,136.7 | -1,899.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -47.0 | -67.6 | -56.8 | -55.9 | -80.6 | -347.8 | -551.1 | -921.1 | -1,539.6 | -2,573.2 |
| WACC, % | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 | 10.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3,998.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,625 | |||||||||
| Terminal Value | -29,721 | |||||||||
| Present Terminal Value | -17,773 | |||||||||
| Enterprise Value | -21,771 | |||||||||
| Net Debt | -161 | |||||||||
| Equity Value | -21,611 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | -737.51 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real INSP financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Inspire Medical Systems' valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life INSP Financials: Pre-filled historical and projected data for Inspire Medical Systems, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Inspire’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Inspire’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based INSP DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Inspire Medical Systems' intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose Inspire Medical Systems, Inc. (INSP)?
- Save Time: Quickly access comprehensive solutions without starting from scratch.
- Enhance Precision: Dependable data and methodologies minimize valuation errors.
- Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive visuals and outputs simplify result analysis.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.
Who Should Use This Product?
- Investors: Accurately assess Inspire Medical Systems, Inc.'s (INSP) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Inspire Medical Systems, Inc. (INSP).
- Consultants: Easily customize the template for valuation reports tailored to Inspire Medical Systems, Inc. (INSP) clients.
- Entrepreneurs: Discover insights into financial modeling practices employed by leading companies like Inspire Medical Systems, Inc. (INSP).
- Educators: Incorporate it as a teaching resource to illustrate valuation methodologies relevant to Inspire Medical Systems, Inc. (INSP).
What the Template Contains
- Historical Data: Includes Inspire Medical Systems, Inc. (INSP)’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Inspire Medical Systems, Inc. (INSP)’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Inspire Medical Systems, Inc. (INSP)’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.