Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
InMode Ltd.
Bear Case (25th pct.)
20.6% vs price
Base Case (Median)
54.4% vs price
Bull Case (75th pct.)
96.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13.26 | -7.6% | High (40%) |
| PE Comparable | $32.09 | 123.6% | Medium (25%) |
| Growth Trajectory DCF | $25.06 | 74.6% | Medium (20%) |
| Graham Number | $18.62 | 29.8% | Medium (40%) |
| EV/EBITDA | $22.15 | 54.4% | Medium (20%) |
| EV/FCF | $31.23 | 117.6% | Medium (20%) |
| Earnings Power Value | $15.97 | 11.3% | Medium (50%) |
Based on 7 out of 7 methods, INMD appears undervalued at the current price of $14.35. The base case fair value of $22.15 implies 54.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.