InMode Ltd. (INMD)

Electromedical & Electrotherapeutic Apparatus

Latest Price

$13.22

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

10.78

P/B Ratio

1.23

Valuation metrics

EPS: $1.43

Book value / share: $10.78

Formula: √(22.5 × EPS × BVPS)

Graham Number

$18.63

+41% upside

Norm. op. income: $113M (median of 7yr)

Tax rate: 5%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$22.91

+73% upside

Base FCF: $174M (median of recent 5yr)

Growth: 1%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$40.14

+204% upside

EPS: $1.43

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$21.45

+62% upside