INSP — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($64.81)
DCF	$1700851.26	+2624265.5%
Graham Number	$54.84	-15.4%
Reverse DCF	—	implied g: 13.6%
DDM	—	—
EV/EBITDA	$64.81	-0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $54.50M

Near-term growth (yrs 1–5)(%)Rev: 12.2% / EPS: 308.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.46%

Computed WACC: 8.46%

Cost of equity (Re)8.60%(Rf 4.30% + β 0.78 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.32%

Debt weight (D/V)1.68%

Results

Intrinsic Value / share$1932627.01

Current Price$64.81

Upside / Downside+2981888.9%

Net Debt (used)-$276.11M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	300.4%	304.4%	308.4%	312.4%	316.4%
7.0%	$2593615.79	$2725773.89	$2863265.29	$3006249.80	$3154890.41
8.0%	$1964863.18	$2064981.48	$2169140.04	$2277459.95	$2390064.65
9.0%	$1540677.67	$1619180.50	$1700851.26	$1785784.89	$1874078.18
10.0%	$1238344.11	$1301440.80	$1367083.69	$1435349.06	$1506314.73
11.0%	$1014151.09	$1065823.53	$1119581.12	$1175486.34	$1233602.90

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $4.89

Book Value / share($)Yahoo: $27.33

Results

Graham Number$54.84

Current Price$64.81

Margin of Safety-15.4%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.46%

Terminal growth rate(%)

Computed WACC: 8.46%

Cost of equity (Re)8.60%(Rf 4.30% + β 0.78 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.32%

Debt weight (D/V)1.68%

Results

Current Price$64.81

Implied Near-term FCF Growth12.0%

Historical Revenue Growth12.2%

Historical Earnings Growth308.4%

Base FCF (TTM)$54.50M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$64.81

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $64.91M

Target EV/EBITDA multipleCurrent: 24.3×

Net Debt($B)Default: -$276.11M

Results

Implied Equity Value / share$64.81

Current Price$64.81

Upside / Downside-0.0%

Implied EV$1.58B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.28B	-$1.28B	-$276.11M	$723.89M	$1.72B
20.3x	$125.68	$90.71	$55.73	$20.75	$-14.23
22.3x	$130.23	$95.25	$60.27	$25.29	$-9.69
24.3x	$134.77	$99.79	$64.81	$29.83	$-5.15
26.3x	$139.31	$104.33	$69.35	$34.37	$-0.61
28.3x	$143.85	$108.87	$73.89	$38.91	$3.94

← Overview Financial Statements ← Companies