|
Inspire Medical Systems, Inc. (Insp) Valoración de DCF
US | Healthcare | Medical - Devices | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Inspire Medical Systems, Inc. (INSP) Bundle
¡Ahorre tiempo y mejore la precisión con nuestra calculadora DCF (insp)! Equipado con datos de sistemas médicos de Inspire Real y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y valorar (insp) como un inversor experimentado.
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.