InMode Ltd. (INMD)
Electromedical & Electrotherapeutic Apparatus
Latest Price
$14.87
TTM P/E
10.26
Normalized P/E
10.26
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $1.43
Book value / share: $10.78
Formula: √(22.5 × EPS × BVPS)
Graham Number
$18.63
+25% 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
+54% 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
+170% upside
EPS: $1.43
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$21.45
+44% upside