Why we don't show a single “fair value” for INMD
Even the conservative scenario ($30.59) sits far above today's price — trailing cash flows may be cyclically elevated. Off today's cash-flow base, no plausible growth rate bridges to the current price — the market is valuing normalized future cash flows, not the depressed base. The model scenarios below are shown for reference only.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 12.5% | $30.59 |
| Base case | 3.4%/yr | 11.5% | $36.81 |
| Optimistic | 6.4%/yr | 10.5% | $45.34 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $34.32 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$14.07
Market-Implied Growth
N/A
Base-Case Model Value
$36.81
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for INMD (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $154.1M · 0.06B shares · net cash $297.5M
Estimated Fair Value
$36.81
+161.6% vs $14.07
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 3.4%/yr FCF growth and 10-year horizon fixed. Green = above today's $14.07; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $41.91 | $43.78 | $45.91 | $48.36 | $51.22 |
| 10.5% | $37.78 | $39.20 | $40.79 | $42.59 | $44.64 |
| 11.5% | $34.47 | $35.58 | $36.81 | $38.18 | $39.71 |
| 12.5% | $31.77 | $32.66 | $33.62 | $34.69 | $35.88 |
| 13.5% | $29.52 | $30.24 | $31.02 | $31.87 | $32.81 |
