Discounted Cash Flow (DCF) Analysis Unlevered

Inspire Medical Systems, Inc. (INSP)

$309.69

+7.46 (+2.47%)

All numbers are in Millions, Currency in USD

Stock DCF: -705.46 | 309.69 | overvalue

Operating Data

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Projected	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	50.59	82.05	115.38	233.39	392.94	661.56	1,113.80	1,875.20	3,157.09	5,315.28
Revenue (%)
EBITDA	-18.13	-30.59	-54.13	-38.62	-134.17	-225.89	-380.31	-640.29	-1,078	-1,814.92
EBITDA (%)
EBIT	-18.52	-31.08	-54.97	-39.84	-136.03	-230	-387.22	-651.93	-1,097.59	-1,847.91
EBIT (%)
Depreciation	0.39	0.50	0.84	1.22	1.86	4.11	6.91	11.64	19.59	32.98
Depreciation (%)

Balance Sheet Data

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Total Cash	188.21	149.47	234.36	214.47	451.41	1,275.57	2,147.55	3,615.61	6,087.25	10,248.51
Total Cash (%)
Account Receivables	6.67	13.13	25.06	34.18	61.23	107.34	180.72	304.27	512.27	862.45
Account Receivables (%)
Inventories	2.67	5.83	8.48	17.23	11.89	39.88	67.14	113.03	190.30	320.39
Inventories (%)
Accounts Payable	3.43	4.46	7.21	11.66	26.85	40.08	67.47	113.60	191.26	322
Accounts Payable (%)
Capital Expenditure	-0.25	-2.74	-2.45	-4.67	-9.10	-13.59	-22.89	-38.54	-64.88	-109.23
Capital Expenditure (%)

Weighted Average Cost Of Capital

Share price	$ 309.69
Beta	1.435
Diluted Shares Outstanding	28.07
Cost of Debt
Tax Rate	-0.12
After-tax Cost of Debt	5.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity	10.464
Total Debt	7.54
Total Equity	8,693.54
Total Capital	8,701.08
Debt Weighting	0.09
Equity Weighting	99.91
Wacc

Build Up Free Cash

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Projected	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	50.59	82.05	115.38	233.39	392.94	661.56	1,113.80	1,875.20	3,157.09	5,315.28
EBITDA	-18.13	-30.59	-54.13	-38.62	-134.17	-225.89	-380.31	-640.29	-1,078	-1,814.92
EBIT	-18.52	-31.08	-54.97	-39.84	-136.03	-230	-387.22	-651.93	-1,097.59	-1,847.91
Tax Rate	0.00%	-0.12%	-0.20%	-0.17%	-0.12%	-0.12%	-0.12%	-0.12%	-0.12%	-0.12%
EBIAT	-18.52	-31.12	-55.08	-39.91	-136.20	-230.28	-387.70	-652.74	-1,098.95	-1,850.19
Depreciation	0.39	0.50	0.84	1.22	1.86	4.11	6.91	11.64	19.59	32.98
Accounts Receivable	-	-6.46	-11.93	-9.12	-27.05	-46.12	-73.38	-123.54	-208	-350.19
Inventories	-	-3.17	-2.64	-8.75	5.34	-27.99	-27.26	-45.89	-77.27	-130.09
Accounts Payable	-	1.03	2.75	4.46	15.18	13.23	27.40	46.13	77.66	130.74
Capital Expenditure	-0.25	-2.74	-2.46	-4.67	-9.10	-13.59	-22.89	-38.54	-64.88	-109.23
UFCF	-18.38	-41.97	-68.52	-56.77	-149.96	-300.65	-476.92	-802.95	-1,351.84	-2,275.96
WACC
PV UFCF					-149.96	-272.18	-390.87	-595.76	-908.04	-1,384.01
SUM PV UFCF										-3,550.86

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	10.46
Free cash flow (t + 1)	-2,321.48
Terminal Value	-27,440.67
Present Value of Terminal Value	-16,686.66

Intrinsic Value

Enterprise Value	-20,237.53
Net Debt	-434.06
Equity Value	-19,803.47
Shares Outstanding	28.07
Equity Value Per Share	-705.46